Page
|
| | |
| | Earnings Release |
| |
| | Consolidated Statements of Operations |
| |
| | Consolidated Balance Sheets |
| |
| | Schedule 1 – Funds From Operations and Adjusted Funds From Operations |
| |
| | Schedule 2 – Proportionate Adjusted Funds From Operations Presentation |
| |
| | Schedule 3 – Portfolio Summary |
| | |
| | Schedule 4 – Proportionate Balance Sheet Data |
| |
| | Schedule 5 – Capitalization and Financial Metrics |
| |
| | Schedule 6 – Conventional Same Store Operating Results |
| | |
| | Schedule 7 – Conventional Portfolio Data by Market |
| |
| | Schedule 8 – Apartment Community Disposition and Acquisition Activity |
| |
| | Schedule 9 – Capital Additions |
| |
| | Schedule 10 – Summary of Redevelopment and Development Activity |
| |
| | Glossary and Reconciliations |
Aimco Reports Third Quarter 2015 Results, Raises Guidance
Denver, Colorado, November 3, 2015 - Apartment Investment and Management Company (“Aimco”) (NYSE: AIV) announced today third quarter 2015 results and raised its full year 2015 guidance.
Chairman and Chief Executive Officer Terry Considine comments: "Aimco enjoyed a solid third quarter. With higher rents and good cost control, Same Store Net Operating Income was up 5.4% year-over-year. At $1,810, average revenue per apartment home was up 10% year-over-year, reflecting both rent growth and portfolio improvements. Construction on redevelopment and development properties was satisfactory and lease-up rents were better than expected. Our balance sheet is strong. Our prospects are good as we work to complete this year and look ahead to 2016."
Chief Financial Officer Paul Beldin adds: "Third quarter Pro forma FFO of $0.57 per share was $0.01 per share above the midpoint of our guidance range, primarily due to strong property operating results. We are increasing guidance for full year NOI, Pro forma FFO and AFFO to reflect third quarter outperformance and our expectations for the remainder of the year."
Financial Results: YTD AFFO Up 11% Year-Over-Year
|
| | | | | | | | | | | | | | | |
| THIRD QUARTER | | YEAR-TO-DATE |
(all items per common share - diluted) | 2015 | | 2014 | | 2015 | | 2014 |
Net income | $ | 0.12 |
| | $ | 0.85 |
| | $ | 1.09 |
| | $ | 1.81 |
|
Funds From Operations (FFO) / Pro forma Funds From Operations (Pro forma FFO) | $ | 0.57 |
| | $ | 0.51 |
| | $ | 1.64 |
| | $ | 1.53 |
|
Deduct Aimco share of Capital Replacements | $ | (0.09 | ) | | $ | (0.12 | ) | | $ | (0.24 | ) | | $ | (0.27 | ) |
Adjusted Funds From Operations (AFFO) | $ | 0.48 |
| | $ | 0.39 |
| | $ | 1.40 |
| | $ | 1.26 |
|
Pro forma FFO (per diluted common share) - Year-over-year, third quarter Pro forma FFO increased 12% as a result of: strong Property Net Operating Income growth; increased contribution from redevelopment and acquisition communities; lower interest expense due to lower debt balances; and higher income tax benefit. These increases were partially offset by higher other expenses and by the loss of income from apartment communities that were sold in 2014 and 2015.
Adjusted Funds from Operations (per diluted common share) - Year-over-year, third quarter AFFO increased 23% as a result of higher Pro forma FFO and lower capital replacements spending. As Aimco concentrates its investment capital in higher-quality, higher price point apartment communities, its free cash flow margins are increasing and contributing to higher AFFO.
Operating Results: Third Quarter Conventional Same Store NOI Up 5.4%
|
| | | | | | | | | | | | | | | | |
| THIRD QUARTER | YEAR-TO-DATE |
| Year-over-Year | Sequential | Year-over-Year |
| 2015 | 2014 | Variance | 2nd Qtr. | Variance | 2015 | 2014 | Variance |
Average Rent Per Apartment Home | $1,567 | $1,499 | 4.5 | % | $1,537 | 2.0 | % | $1,543 | $1,476 | 4.5 | % |
Other Income Per Apartment Home | 183 | 178 | 2.8 | % | 182 | 0.5 | % | 182 | 175 | 4.0 | % |
Average Revenue Per Apartment Home | $1,750 | $1,677 | 4.4 | % | $1,719 | 1.8 | % | $1,725 | $1,651 | 4.5 | % |
Average Daily Occupancy | 95.6 | % | 95.7 | % | (0.1 | )% | 96.3 | % | (0.7 | )% | 95.9 | % | 95.9 | % | — | % |
| | | | | | | | |
$ in Millions | | | | | | | | |
Revenue | $164.9 | $158.1 | 4.3 | % | $163.1 | 1.1 | % | $489.0 | $467.8 | 4.5 | % |
Expenses | 52.7 | 51.7 | 1.9 | % | 50.7 | 4.0 | % | 156.2 | 154.1 | 1.4 | % |
NOI | $112.2 | $106.4 | 5.4 | % | $112.4 | (0.3 | )% | $332.8 | $313.7 | 6.1 | % |
Conventional Same Store Rental Rates - Aimco measures changes in rental rates by comparing, on a lease-by-lease basis, the rate on a newly executed lease to the rate on the expiring lease for that same apartment. Newly executed leases are classified either as a new lease, where a vacant apartment is leased to a new customer, or as a renewal.
|
| | | | | | | |
2015 | 1st Qtr. | 2nd Qtr. | Jul | Aug | Sep | 3rd Qtr. | Year-to-Date |
Renewal rent increases | 4.8% | 5.1% | 5.7% | 6.1% | 6.3% | 6.0% | 5.5% |
New lease rent increases | 1.2% | 5.7% | 6.4% | 7.7% | 5.2% | 6.6% | 5.0% |
Weighted average rent increases | 2.8% | 5.4% | 6.0% | 7.0% | 5.8% | 6.3% | 5.2% |
Redevelopment: Scope Expanded at Park Towne Place
During third quarter, Aimco invested $29.9 million in redevelopment and also approved a plan for redevelopment of a second tower at Park Towne Place, located in Center City Philadelphia. Since 2014, Aimco has completed, as planned and at a cost consistent with underwriting, the redevelopment of 179, or 78%, of the apartment homes in one of the four towers that comprise the community. Of the completed apartment homes, 128, or 72%, are leased at rents in excess of Aimco's underwriting. These results led to Aimco’s decision to redevelop a second tower containing 251 apartment homes for an additional net investment of approximately $37 million. During construction, Aimco expects to combine some apartment homes in this building so that the tower, at completion, will include 245 apartment homes. In order to facilitate the extensive construction activity, Aimco began de-leasing the second tower in fourth quarter 2015.
In addition, Preserve at Marin, located in the Bay Area, achieved stabilized occupancy of 95% in September and, at the end of the third quarter, 97% of the apartment homes at Preserve at Marin were occupied.
Development: Progressing as Planned
During third quarter, Aimco invested $40.3 million in two development communities. Construction continued on plan at Aimco's One Canal development, located in the historic Bulfinch Triangle neighborhood of Boston’s West End. One Canal will include 310 apartment homes and 22,000 square feet of commercial space and construction is expected to be complete in second quarter 2016. Construction is also on plan at Aimco's Vivo community, formerly known as 270 on Third, located in Cambridge, Massachusetts. Aimco acquired Vivo with construction-in-progress during the second quarter 2015, and construction of the apartment homes was completed during the third quarter. Aimco began the lease-up of Vivo in October and construction of the community's amenities is expected to be complete by year's end.
Portfolio Management: Revenue Per Apartment Home Up 10% to 1,810
Aimco portfolio strategy seeks predictable rent growth from a portfolio of "A," "B" and "C+" quality apartment communities, averaging "B/B+" in quality, and diversified among the largest coastal and job growth markets in the U.S., as measured by total apartment value. Aimco target markets are primarily coastal markets, and also include several Sun Belt cities and Chicago, Illinois.
Aimco measures asset quality based on rents compared to local market average rents as reported by REIS, a third-party provider of commercial real estate performance information and analysis. Aimco defines asset quality as follows: "A" quality assets are those with rents greater than 125% of the local market average; "B" quality assets are those with rents between 90% and 125% of the local market average; "C+" quality assets are those with rents greater than $1,100 per month but lower than 90% of the local market average. For second quarter 2015, the most recent period for which REIS information is available, Aimco Conventional apartment rents averaged 110% of local market average rents.
Aimco's portfolio strategy is to sell each year the lowest-rated 5% to 10% of its portfolio and to reinvest the proceeds from such sales in redevelopment, selective development, and acquisition of higher quality apartment communities. Through this disciplined approach to capital recycling, Aimco has significantly increased the quality of its portfolio. From December 31, 2011 to September 30, 2015, Aimco:
| |
• | Increased its period-end Conventional portfolio average revenue per apartment home by 43% to $1,810. This rate of growth reflects the impact of market rent growth, and more significantly, the impact of portfolio management through dispositions, redevelopment and acquisitions. |
| |
• | Increased its Conventional portfolio free cash flow margin by 15% through the sale of lower-rent communities and reinvestment in higher-rent communities; and |
| |
• | Increased to 89% the percentage of its Conventional Property Net Operating Income earned in Aimco's target markets. |
As a result of these efforts, as of June 30, 2015, the most recent period for which market information is available, approximately 50%, 33% and 17% of Aimco's portfolio is represented by “A,” “B” and “C+” quality apartment homes, respectively.
As Aimco executes its portfolio strategy, it expects to increase Conventional portfolio average revenue per apartment home at a rate greater than market rent growth; to increase free cash flow margins; and to increase to 95% or more the percentage of its Conventional Property Net Operating Income earned in Aimco's target markets.
Third Quarter 2015 Portfolio Transactions - In the third quarter, Aimco neither acquired nor sold any properties, but did enter into a contract to acquire an apartment community currently under construction in Northern California for $320 million. Closing of the acquisition is expected to occur upon completion of construction in the summer of 2016. Consistent with Aimco’s paired-trade discipline, Aimco intends to fund on a leverage neutral basis a portion of the acquisition with a ten-year property loan and the remainder primarily with proceeds from sales of lower-rated apartment communities. After lease-up and assuming current market rents, Aimco expects revenues per apartment home for this acquisition to average $3,800 per month. At this time, the seller has required that Aimco not disclose nor discuss publicly any additional information related to the transaction.
Quarter-End Portfolio - Third quarter 2015 Conventional portfolio average monthly revenue per apartment home was $1,810, a 10% increase compared to third quarter 2014, as a result of year-over-year Same Store monthly revenue per apartment home growth of 4.4%, the sale of Conventional Apartment Communities with average monthly revenues per apartment home substantially lower than those of the retained portfolio, and reinvestment of the sales proceeds in higher-rent apartment communities through redevelopment and acquisitions.
Balance Sheet and Liquidity: Leverage on Plan
Components of Aimco Leverage |
| | | | | | |
| AS OF SEPTEMBER 30, 2015 |
$ in Millions | Amount | % of Total | Weighted Avg. Maturity (Yrs.) |
Aimco share of long-term, non-recourse property debt | $ | 3,673.6 |
| 91 | % | 8.3 |
Outstanding borrowings on revolving credit facility | 128.2 |
| 3 | % | 3.0 |
Preferred securities | 247.7 |
| 6 | % | Perpetual |
Total leverage | $ | 4,049.5 |
| 100 | % | n/a |
Leverage Ratios
Aimco target leverage ratios are: Debt and Preferred Equity to EBITDA below 7.0x; and EBITDA to Interest and Preferred Dividends greater than 2.5x. Aimco also tracks Debt to EBITDA and EBITDA to Interest ratios. See the Glossary for definitions of these metrics.
|
| | |
| TRAILING-TWELVE-MONTHS ENDED SEPTEMBER 30, |
| 2015 | 2014 |
Debt to EBITDA | 6.6x | 6.6x |
Debt and Preferred Equity to EBITDA | 7.1x | 7.1x |
EBITDA to Interest | 3.0x | 2.7x |
EBITDA to Interest and Preferred Dividends | 2.7x | 2.6x |
Future leverage reduction is expected both from earnings growth, especially as apartment communities now being redeveloped or developed are completed and leased, and from regularly scheduled property debt amortization funded from retained earnings.
Liquidity
Aimco's only recourse debt at September 30 was its revolving credit facility, which Aimco uses for working capital and other short-term purposes, and to secure letters of credit.
At quarter-end, Aimco had outstanding borrowings on its revolving credit facility of $128.2 million and available capacity of $435.4 million, net of $36.4 million of letters of credit backed by the facility. Aimco also held cash and restricted cash on hand of $134.9 million.
Finally, Aimco held 24 apartment communities in its unencumbered asset pool with a total estimated fair market value of approximately $1.5 billion.
Equity Activity
Dividend - As previously announced, the Aimco Board of Directors declared a quarterly cash dividend of $0.30 per share of Class A Common Stock for the quarter ended September 30, 2015, an increase of 15% compared to the dividend for the third quarter 2014. This dividend is payable on November 30, 2015, to stockholders of record on November 18, 2015.
2015 Outlook
|
| | | |
($ Amounts represent Aimco Share) | FULL YEAR 2015 | PREVIOUS FULL YEAR 2015 | FULL YEAR 2014 |
| | | |
Net income per share | $1.20 to $1.24 | $1.16 to $1.26 | $2.06 |
Pro forma FFO per share | $2.20 to $2.24 | $2.16 to $2.26 | $2.07 |
AFFO per share | $1.87 to $1.91 | $1.83 to $1.93 | $1.68 |
| | | |
Conventional Same Store Operating Measures | | | |
NOI change compared to prior year | 5.40% to 5.80% | 5.00% to 6.00% | 5.5% |
Revenue change compared to prior year | 4.40% to 4.60% | 4.25% to 4.75% | 4.5% |
Expense change compared to prior year | 2.10% to 2.30% | 2.00% to 2.50% | 2.3% |
|
| |
| FOURTH QUARTER 2015 |
| |
Net income per share | $0.11 to $0.15 |
Pro forma FFO per share | $0.56 to $0.60 |
AFFO per share | $0.47 to $0.51 |
| |
Conventional Same Store Operating Measures | |
NOI change compared to fourth quarter 2014 | 4.00% to 4.50% |
NOI change compared to third quarter 2015 | 2.50% to 3.00% |
Earnings Conference Call Information
|
| |
Live Conference Call: | Conference Call Replay: |
Wednesday, November 4, 2015 at 1:00 p.m. ET | Replay available until 9:00 a.m. ET on February 4, 2016 |
Domestic Dial-In Number: 1-888-317-6003 | Domestic Dial-In Number: 1-877-344-7529 |
International Dial-In Number: 1-412-317-6061 | International Dial-In Number: 1-412-317-0088 |
Passcode: 8171031 | Passcode: 10074435 |
Live webcast and replay: http://www.aimco.com/investors |
Supplemental Information
The full text of this Earnings Release and the Supplemental Information referenced in this release are available on Aimco's website at http://www.aimco.com/investors.
Glossary & Reconciliations of Non-GAAP Financial and Operating Measures
Financial and operating measures found in this Earnings Release and the Supplemental Information include certain financial measures used by Aimco management that are measures not defined under accounting principles generally accepted in the United States, or GAAP. These measures are defined in the Glossary in the Supplemental Information and, where appropriate, reconciled to the most comparable GAAP measures.
About Aimco
Aimco is a real estate investment trust that is focused on the ownership and management of quality apartment communities located in the largest markets in the United States. Aimco is one of the country's largest owners and operators of apartments, with 199 communities in 23 states and the District of Columbia. Aimco common shares are traded on the New York Stock Exchange under the ticker symbol AIV, and are included in the S&P 500. For more information about Aimco, please visit our website at www.aimco.com.
Contact
Elizabeth Coalson, Vice President-Investor Relations
Investor Relations 303-691-4350, investor@aimco.com
Forward-looking Statements
This Earnings Release and Supplemental Information contain forward-looking statements within the meaning of the federal securities laws, including, without limitation, statements regarding projected results and specifically forecasts of: fourth quarter and full year 2015 results, including but not limited to: Pro forma FFO and selected components thereof; AFFO; Aimco's redevelopment and development investments, timelines and stabilized rents; and expectations regarding sales of Aimco's apartment communities and the use of proceeds thereof. These forward-looking statements are based on management's judgment as of this date and include certain risks and uncertainties. Risks and uncertainties include, but are not limited to: Aimco's ability to maintain current or meet projected occupancy, rental rates and property operating results; the effect of acquisitions, dispositions, redevelopments and developments; our ability to meet budgeted costs and timelines, and achieve budgeted rental rates related to our developments and redevelopments; and our ability to comply with debt covenants, including financial coverage ratios.
Actual results may differ materially from those described in these forward-looking statements and, in addition, will be affected by a variety of risks and factors, some of which are beyond the control of Aimco, including, without limitation: financing risks, including the availability and cost of capital markets financing and the risk that our cash flows from operations may be insufficient to meet required payments of principal and interest; the risk that our earnings may not be sufficient to maintain compliance with debt covenants; real estate risks, including fluctuations in real estate values and the general economic climate in the markets in which we operate and competition for residents in such markets; national and local economic conditions, including the pace of job growth and the level of unemployment; the terms of governmental regulations that affect Aimco and interpretations of those regulations; the competitive environment in which Aimco operates; the timing of acquisitions, dispositions, redevelopments and developments; insurance risk, including the cost of insurance; natural disasters and severe weather such as hurricanes; litigation, including costs associated with prosecuting or defending claims and any adverse outcomes; energy costs; and possible environmental liabilities, including costs, fines or penalties that may be incurred due to necessary remediation of contamination of apartment communities presently or previously owned by Aimco. In addition, Aimco's current and continuing qualification as a real estate investment trust involves the application of highly technical and complex provisions of the Internal Revenue Code and depends on its ability to meet the various requirements imposed by the Internal Revenue Code, through actual operating results, distribution levels and diversity of stock ownership.
Readers should carefully review Aimco's financial statements and the notes thereto, as well as the section entitled “Risk Factors” in Item 1A of Aimco's Annual Report on Form 10-K for the year ended December 31, 2014, and the other documents Aimco files from time to time with the Securities and Exchange Commission. These forward-looking statements reflect management's judgment as of this date, and Aimco assumes no obligation to revise or update them to reflect future events or circumstances. This press release does not constitute an offer of securities for sale.
|
| | | | | | | | | | | | | | | | |
Consolidated Statements of Operations | | | | | | | | |
(in thousands, except per share data) (unaudited) | | | | | | | | |
| | | | | | | | |
| | Three Months Ended | | Nine Months Ended |
| | September 30, | | September 30, |
| | 2015 | | 2014 | | 2015 | | 2014 |
REVENUES | | | | | | | | |
Rental and other property revenues | | $ | 240,382 |
| | $ | 239,873 |
| | $ | 717,308 |
| | $ | 719,501 |
|
Tax credit and asset management revenues | | 6,005 |
| | 6,970 |
| | 18,127 |
| | 22,684 |
|
Total revenues | | 246,387 |
| | 246,843 |
| | 735,435 |
| | 742,185 |
|
| | | | | | | | |
OPERATING EXPENSES | | | | | | | | |
Property operating expenses | | 88,621 |
| | 95,240 |
| | 272,043 |
| | 289,008 |
|
Investment management expenses | | 1,905 |
| | 1,279 |
| | 4,594 |
| | 3,552 |
|
Depreciation and amortization | | 77,237 |
| | 69,437 |
| | 226,819 |
| | 211,143 |
|
Provision for real estate impairment losses | | — |
| | 1,413 |
| | — |
| | 1,413 |
|
General and administrative expenses | | 11,013 |
| | 10,658 |
| | 33,727 |
| | 31,304 |
|
Other expenses, net | | 3,590 |
| | 1,349 |
| | 7,521 |
| | 7,223 |
|
Total operating expenses | | 182,366 |
| | 179,376 |
|
| 544,704 |
| | 543,643 |
|
Operating income | | 64,021 |
| | 67,467 |
| | 190,731 |
| | 198,542 |
|
Interest income | | 1,737 |
| | 1,787 |
| | 5,167 |
| | 5,187 |
|
Interest expense | | (48,285 | ) | | (57,806 | ) | | (151,410 | ) | | (168,613 | ) |
Other, net | | (1,983 | ) | | 1,733 |
| | 631 |
| | (57 | ) |
Income before income taxes and gain on dispositions | | 15,490 |
| | 13,181 |
| | 45,119 |
| | 35,059 |
|
Income tax benefit | | 8,279 |
| | 5,005 |
| | 21,014 |
| | 13,110 |
|
Income from continuing operations | | 23,769 |
| | 18,186 |
| | 66,133 |
| | 48,169 |
|
Gain on dispositions of real estate, net of tax | | — |
| | 126,329 |
| | 130,474 |
| | 262,483 |
|
Net income | | 23,769 |
| | 144,515 |
| | 196,607 |
| | 310,652 |
|
Noncontrolling interests: | | | | | | | | |
Net loss (income) attributable to noncontrolling interests in consolidated real estate partnerships | | 785 |
| | (8,337 | ) | | (4,082 | ) | | (21,952 | ) |
Net income attributable to preferred noncontrolling interests in Aimco OP | | (1,736 | ) | | (1,601 | ) | | (5,208 | ) | | (4,808 | ) |
Net income attributable to common noncontrolling interests in Aimco OP | | (893 | ) | | (6,549 | ) | | (8,263 | ) | | (13,895 | ) |
Net income attributable to noncontrolling interests | | (1,844 | ) | | (16,487 | ) | | (17,553 | ) | | (40,655 | ) |
Net income attributable to Aimco | | 21,925 |
| | 128,028 |
| | 179,054 |
| | 269,997 |
|
Net income attributable to Aimco preferred stockholders | | (2,757 | ) | | (2,875 | ) | | (9,037 | ) | | (5,087 | ) |
Net loss (income) attributable to participating securities | | 11 |
| | (447 | ) | | (690 | ) | | (962 | ) |
Net income attributable to Aimco common stockholders | | $ | 19,179 |
| | $ | 124,706 |
| | $ | 169,327 |
| | $ | 263,948 |
|
Earnings attributable to Aimco per common share - basic: | | | | | | | | |
Income from continuing operations | | $ | 0.12 |
| | $ | 0.86 |
| | $ | 1.09 |
| | $ | 1.81 |
|
Net income | | $ | 0.12 |
| | $ | 0.86 |
| | $ | 1.09 |
| | $ | 1.81 |
|
Earnings attributable to Aimco per common share - diluted: | | | | | | | | |
Income from continuing operations | | $ | 0.12 |
| | $ | 0.85 |
| | $ | 1.09 |
| | $ | 1.81 |
|
Net income | | $ | 0.12 |
| | $ | 0.85 |
| | $ | 1.09 |
| | $ | 1.81 |
|
|
| | | | | | | | |
Consolidated Balance Sheets |
(in thousands) (unaudited) |
| | | | |
| | September 30, 2015 | | December 31, 2014 |
ASSETS | | | | |
Buildings and improvements | | $ | 6,421,572 |
| | $ | 6,259,318 |
|
Land | | 1,878,350 |
| | 1,885,640 |
|
Total real estate | | 8,299,922 |
| | 8,144,958 |
|
Accumulated depreciation | | (2,719,651 | ) | | (2,672,179 | ) |
Net real estate | | 5,580,271 |
| | 5,472,779 |
|
Cash and cash equivalents | | 45,241 |
| | 28,971 |
|
Restricted cash | | 93,230 |
| | 91,445 |
|
Other assets | | 478,961 |
| | 476,727 |
|
Assets held for sale | | 19,959 |
| | 27,106 |
|
Total assets | | $ | 6,217,662 |
| | $ | 6,097,028 |
|
| | | | |
LIABILITIES AND EQUITY | | | | |
Non-recourse property debt | | $ | 3,807,699 |
| | $ | 4,022,809 |
|
Revolving credit facility borrowings | | 128,200 |
| | 112,330 |
|
Total indebtedness | | 3,935,899 |
| | 4,135,139 |
|
Accounts payable | | 37,311 |
| | 41,919 |
|
Accrued liabilities and other | | 324,746 |
| | 279,077 |
|
Deferred income | | 65,694 |
| | 81,882 |
|
Liabilities related to assets held for sale | | 17,311 |
| | 28,969 |
|
Total liabilities | | 4,380,961 |
| | 4,566,986 |
|
Preferred noncontrolling interests in Aimco OP | | 87,937 |
| | 87,937 |
|
Equity: | | | | |
Perpetual Preferred Stock | | 159,126 |
| | 186,126 |
|
Class A Common Stock | | 1,564 |
| | 1,464 |
|
Additional paid-in capital | | 4,064,729 |
| | 3,696,143 |
|
Accumulated other comprehensive loss | | (6,810 | ) | | (6,456 | ) |
Distributions in excess of earnings | | (2,616,919 | ) | | (2,649,542 | ) |
Total Aimco equity | | 1,601,690 |
| | 1,227,735 |
|
Noncontrolling interests in consolidated real estate partnerships | | 164,439 |
| | 233,296 |
|
Common noncontrolling interests in Aimco OP | | (17,365 | ) | | (18,926 | ) |
Total equity | | 1,748,764 |
| | 1,442,105 |
|
Total liabilities and equity | | $ | 6,217,662 |
| | $ | 6,097,028 |
|
| | | | |
|
| | | | | | | | | | | | | | | | | |
Supplemental Schedule 1 | | | | | | | | | |
| | | | | | | | | |
Funds From Operations and Adjusted Funds From Operations | | | | | | | | |
(in thousands, except per share data) (unaudited) | | | | | | | | | |
| | | | | | | | | |
| | Three Months Ended September 30, | | Nine Months Ended September 30, | |
| | 2015 | | 2014 | | 2015 | | 2014 | |
Net income attributable to Aimco common stockholders | | $ | 19,179 |
| | $ | 124,706 |
| | $ | 169,327 |
| | $ | 263,948 |
| |
Adjustments: | | | | | | | | | |
Depreciation and amortization, net of noncontrolling partners' interest | | 75,509 |
| | 67,531 |
| | 221,128 |
| | 205,513 |
| |
Depreciation and amortization related to non-real estate assets, net of noncontrolling partners' interest | | (2,588 | ) | | (2,439 | ) | | (7,686 | ) | | (7,211 | ) | |
Gain on dispositions and other, net of income taxes and noncontrolling partners' interest | | (91 | ) | | (119,807 | ) | | (124,122 | ) | | (242,824 | ) | |
Provision for impairment losses related to depreciable real estate assets, including amounts related to unconsolidated entities and net of noncontrolling partners' interest | | — |
| | 1,413 |
| | 656 |
| | 1,790 |
| |
Common noncontrolling interests in Aimco OP's share of above adjustments | | (3,513 | ) | | 2,200 |
| | (4,345 | ) | | 1,650 |
| |
Amounts allocable to participating securities | | (310 | ) | | 188 |
| | (381 | ) | | 152 |
| |
FFO Attributable to Aimco common stockholders | | $ | 88,186 |
| | $ | 73,792 |
| | $ | 254,577 |
| | $ | 223,018 |
| |
Preferred equity redemption related amounts, net of common noncontrolling interests in Aimco OP and participating securities | | — |
| | — |
| | 658 |
| | — |
| |
Pro forma FFO Attributable to Aimco common stockholders | | $ | 88,186 |
| | $ | 73,792 |
| | $ | 255,235 |
| | $ | 223,018 |
| |
Capital Replacements, net of common noncontrolling interests in Aimco OP and participating securities | | (13,584 | ) | | (16,325 | ) | | (37,332 | ) | | (39,918 | ) | |
AFFO Attributable to Aimco common stockholders | | $ | 74,602 |
| | $ | 57,467 |
| | $ | 217,903 |
| | $ | 183,100 |
| |
| | | | | | | | | |
Weighted average common shares outstanding | | 155,639 |
| | 145,672 |
| | 154,994 |
| | 145,601 |
| |
Dilutive common stock equivalents | | 369 |
| | 432 |
| | 418 |
| | 323 |
| |
Total shares and dilutive share equivalents | | 156,008 |
| | 146,104 |
| | 155,412 |
| | 145,924 |
| |
| | | | | | | | | |
FFO / Pro forma FFO per share - diluted | | $ | 0.57 |
| | $ | 0.51 |
| | $ | 1.64 |
| | $ | 1.53 |
| |
AFFO per share - diluted | | $ | 0.48 |
| | $ | 0.39 |
| | $ | 1.40 |
| | $ | 1.26 |
| |
| |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Supplemental Schedule 2(a) |
| | | | | | | | | | | | | | | |
Proportionate Adjusted Funds From Operations Presentation | | | | | | | |
Three Months Ended September 30, 2015 Compared to Three Months Ended September 30, 2014 |
(in thousands) (unaudited) |
| | Three Months Ended September 30, 2015 | | Three Months Ended September 30, 2014 |
| | Consolidated Amount | | Proportionate Share of Unconsolidated Partnerships | | Noncontrolling Interests | | Proportionate Amount | | Consolidated Amount | | Proportionate Share of Unconsolidated Partnerships | | Noncontrolling Interests | | Proportionate Amount |
Real estate operations: | | | | | | | | | | | | | | | | |
Rental and other property revenues | | | | | | | | | | | | | | | | |
Conventional Same Store | | $ | 172,461 |
| | $ | — |
| | $ | (7,289 | ) | | $ | 165,172 |
| | $ | 165,160 |
| | $ | — |
| | $ | (6,874 | ) | | $ | 158,286 |
|
Conventional Redevelopment and Development | | 18,379 |
| | — |
| | — |
| | 18,379 |
| | 13,949 |
| | — |
| | — |
| | 13,949 |
|
Conventional Acquisition | | 7,195 |
| | — |
| | — |
| | 7,195 |
| | 1,414 |
| | — |
| | — |
| | 1,414 |
|
Other Conventional | | 16,142 |
| | 464 |
| | — |
| | 16,606 |
| | 13,584 |
| | 499 |
| | — |
| | 14,083 |
|
Total Conventional | | 214,177 |
| | 464 |
| | (7,289 | ) | | 207,352 |
| | 194,107 |
| | 499 |
| | (6,874 | ) | | 187,732 |
|
Affordable Same Store | | 22,078 |
| | — |
| | — |
| | 22,078 |
| | 21,728 |
| | — |
| | — |
| | 21,728 |
|
Other Affordable | | 2,598 |
| | 997 |
| | (138 | ) | | 3,457 |
| | 2,289 |
| | 1,011 |
| | (146 | ) | | 3,154 |
|
Total Affordable | | 24,676 |
| | 997 |
| | (138 | ) | | 25,535 |
| | 24,017 |
| | 1,011 |
| | (146 | ) | | 24,882 |
|
Property management revenues, primarily from affiliates | | 7 |
| | (59 | ) | | 148 |
| | 96 |
| | 34 |
| | (58 | ) | | 142 |
| | 118 |
|
Total rental and other property revenues | | 238,860 |
| | 1,402 |
| | (7,279 | ) | | 232,983 |
| | 218,158 |
| | 1,452 |
| | (6,878 | ) | | 212,732 |
|
| | | | | | | | | | | | | | | | |
Property operating expenses | | | | | | | | | | | | | | | | |
Conventional Same Store | | 54,938 |
| | — |
| | (2,295 | ) | | 52,643 |
| | 54,008 |
| | — |
| | (2,351 | ) | | 51,657 |
|
Conventional Redevelopment and Development | | 6,580 |
| | — |
| | — |
| | 6,580 |
| | 5,579 |
| | — |
| | — |
| | 5,579 |
|
Conventional Acquisition | | 3,064 |
| | — |
| | — |
| | 3,064 |
| | 464 |
| | — |
| | — |
| | 464 |
|
Other Conventional | | 7,155 |
| | 189 |
| | — |
| | 7,344 |
| | 6,068 |
| | 154 |
| | — |
| | 6,222 |
|
Total Conventional | | 71,737 |
| | 189 |
| | (2,295 | ) | | 69,631 |
| | 66,119 |
| | 154 |
| | (2,351 | ) | | 63,922 |
|
Affordable Same Store | | 8,765 |
| | — |
| | — |
| | 8,765 |
| | 8,589 |
| | — |
| | — |
| | 8,589 |
|
Other Affordable | | 1,019 |
| | 426 |
| | (66 | ) | | 1,379 |
| | 857 |
| | 476 |
| | (83 | ) | | 1,250 |
|
Total Affordable | | 9,784 |
| | 426 |
| | (66 | ) | | 10,144 |
| | 9,446 |
| | 476 |
| | (83 | ) | | 9,839 |
|
Casualties | | 830 |
| | — |
| | 17 |
| | 847 |
| | 2,588 |
| | — |
| | 137 |
| | 2,725 |
|
Property management expenses | | 5,806 |
| | — |
| | 4 |
| | 5,810 |
| | 6,205 |
| | — |
| | (315 | ) | | 5,890 |
|
Total property operating expenses | | 88,157 |
| | 615 |
| | (2,340 | ) | | 86,432 |
| | 84,358 |
| | 630 |
| | (2,612 | ) | | 82,376 |
|
Net real estate operations | | 150,703 |
| | 787 |
| | (4,939 | ) | | 146,551 |
| | 133,800 |
| | 822 |
| | (4,266 | ) | | 130,356 |
|
| | | | | | | | | | | | | | | | |
Amortization of deferred tax credit income | | 5,939 |
| | — |
| | — |
| | 5,939 |
| | 6,837 |
| | — |
| | — |
| | 6,837 |
|
Non-recurring revenues | | 66 |
| | — |
| | — |
| | 66 |
| | 133 |
| | — |
| | 9 |
| | 142 |
|
Total tax credit and asset management revenues | | 6,005 |
| | — |
| | — |
| | 6,005 |
| | 6,970 |
| | — |
| | 9 |
| | 6,979 |
|
| | | | | | | | | | | | | | | | |
Investment management expenses | | (1,905 | ) | | — |
| | — |
| | (1,905 | ) | | (1,279 | ) | | — |
| | — |
| | (1,279 | ) |
Depreciation and amortization related to non-real estate assets | | (2,590 | ) | | — |
| | 4 |
| | (2,586 | ) | | (2,416 | ) | | — |
| | 4 |
| | (2,412 | ) |
General and administrative expenses | | (11,013 | ) | | — |
| | — |
| | (11,013 | ) | | (10,658 | ) | | — |
| | 16 |
| | (10,642 | ) |
Other expenses, net | | (3,568 | ) | | (104 | ) | | 30 |
| | (3,642 | ) | | (1,170 | ) | | 88 |
| | (316 | ) | | (1,398 | ) |
Interest income | | 1,737 |
| | — |
| | 14 |
| | 1,751 |
| | 1,788 |
| | — |
| | 13 |
| | 1,801 |
|
Interest expense | | (47,966 | ) | | (320 | ) | | 1,535 |
| | (46,751 | ) | | (53,131 | ) | | (325 | ) | | 1,620 |
| | (51,836 | ) |
Other, net of non-FFO items | | 925 |
| | 339 |
| | (1,187 | ) | | 77 |
| | 4,777 |
| | 291 |
| | (4,546 | ) | | 522 |
|
Income tax benefit | | 8,214 |
| | — |
| | — |
| | 8,214 |
| | 4,925 |
| | — |
| | — |
| | 4,925 |
|
FFO related to Sold and Held For Sale Apartment Communities | | 714 |
| | — |
| | 2 |
| | 716 |
| | 5,951 |
| | — |
| | (89 | ) | | 5,862 |
|
Preferred dividends and distributions | | (4,493 | ) | | — |
| | — |
| | (4,493 | ) | | (4,476 | ) | | — |
| | — |
| | (4,476 | ) |
Common noncontrolling interests in Aimco OP | | (4,439 | ) | | — |
| | — |
| | (4,439 | ) | | (4,351 | ) | | — |
| | — |
| | (4,351 | ) |
Amounts allocated to participating securities | | (299 | ) | | — |
| | — |
| | (299 | ) | | (259 | ) | | — |
| | — |
| | (259 | ) |
FFO / Pro forma FFO | | $ | 92,025 |
| | $ | 702 |
| | $ | (4,541 | ) | | $ | 88,186 |
| | $ | 80,471 |
| | $ | 876 |
| | $ | (7,555 | ) | | $ | 73,792 |
|
Capital Replacements | | (14,569 | ) | | — |
| | 985 |
| | (13,584 | ) | | (17,825 | ) | | — |
| | 1,500 |
| | (16,325 | ) |
AFFO | | $ | 77,456 |
| | $ | 702 |
| | $ | (3,556 | ) | | $ | 74,602 |
| | $ | 62,646 |
| | $ | 876 |
| | $ | (6,055 | ) | | $ | 57,467 |
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Supplemental Schedule 2(b) |
| | | | | | | | | | | | | | | |
Proportionate Funds From Operations and Adjusted Funds From Operations Presentation | | | | | | | |
Nine Months Ended September 30, 2015 Compared to Nine Months Ended September 30, 2014 |
(in thousands) (unaudited) |
| | Nine Months Ended September 30, 2015 | | Nine Months Ended September 30, 2014 |
| | Consolidated Amount | | Proportionate Share of Unconsolidated Partnerships | | Noncontrolling Interests | | Proportionate Amount | | Consolidated Amount | | Proportionate Share of Unconsolidated Partnerships | | Noncontrolling Interests | | Proportionate Amount |
Real estate operations: | | | | | | | | | | | | | | | | |
Rental and other property revenues | | | | | | | | | | | | | | | | |
Conventional Same Store | | $ | 511,292 |
| | $ | — |
| | $ | (21,365 | ) | | $ | 489,927 |
| | $ | 488,699 |
| | $ | — |
| | $ | (20,343 | ) | | $ | 468,356 |
|
Conventional Redevelopment and Development | | 50,350 |
| | — |
| | — |
| | 50,350 |
| | 36,801 |
| | — |
| | — |
| | 36,801 |
|
Conventional Acquisition | | 19,060 |
| | — |
| | — |
| | 19,060 |
| | 1,710 |
| | — |
| | — |
| | 1,710 |
|
Other Conventional | | 46,678 |
| | 1,532 |
| | — |
| | 48,210 |
| | 40,008 |
| | 1,463 |
| | — |
| | 41,471 |
|
Total Conventional | | 627,380 |
| | 1,532 |
| | (21,365 | ) | | 607,547 |
| | 567,218 |
| | 1,463 |
| | (20,343 | ) | | 548,338 |
|
Affordable Same Store | | 65,998 |
| | — |
| | — |
| | 65,998 |
| | 64,717 |
| | — |
| | — |
| | 64,717 |
|
Other Affordable | | 7,647 |
| | 2,997 |
| | (416 | ) | | 10,228 |
| | 6,867 |
| | 3,019 |
| | (419 | ) | | 9,467 |
|
Total Affordable | | 73,645 |
| | 2,997 |
| | (416 | ) | | 76,226 |
| | 71,584 |
| | 3,019 |
| | (419 | ) | | 74,184 |
|
Property management revenues, primarily from affiliates | | 11 |
| | (177 | ) | | 436 |
| | 270 |
| | 66 |
| | (181 | ) | | 418 |
| | 303 |
|
Total rental and other property revenues | | 701,036 |
| | 4,352 |
| | (21,345 | ) | | 684,043 |
| | 638,868 |
| | 4,301 |
| | (20,344 | ) | | 622,825 |
|
| | | | | | | | | | | | | | | | |
Property operating expenses | | | | | | | | | | | | | | | | |
Conventional Same Store | | 162,794 |
| | — |
| | (6,888 | ) | | 155,906 |
| | 160,594 |
| | — |
| | (6,950 | ) | | 153,644 |
|
Conventional Redevelopment and Development | | 18,266 |
| | — |
| | — |
| | 18,266 |
| | 15,491 |
| | — |
| | — |
| | 15,491 |
|
Conventional Acquisition | | 7,948 |
| | — |
| | — |
| | 7,948 |
| | 624 |
| | — |
| | — |
| | 624 |
|
Other Conventional | | 21,477 |
| | 570 |
| | — |
| | 22,047 |
| | 17,695 |
| | 450 |
| | — |
| | 18,145 |
|
Total Conventional | | 210,485 |
| | 570 |
| | (6,888 | ) | | 204,167 |
| | 194,404 |
| | 450 |
| | (6,950 | ) | | 187,904 |
|
Affordable Same Store | | 26,339 |
| | — |
| | — |
| | 26,339 |
| | 26,358 |
| | — |
| | — |
| | 26,358 |
|
Other Affordable | | 3,075 |
| | 1,307 |
| | (191 | ) | | 4,191 |
| | 3,068 |
| | 1,387 |
| | (238 | ) | | 4,217 |
|
Total Affordable | | 29,414 |
| | 1,307 |
| | (191 | ) | | 30,530 |
| | 29,426 |
| | 1,387 |
| | (238 | ) | | 30,575 |
|
Casualties | | 6,449 |
| | — |
| | (30 | ) | | 6,419 |
| | 9,530 |
| | — |
| | 271 |
| | 9,801 |
|
Property management expenses | | 17,912 |
| | — |
| | 12 |
| | 17,924 |
| | 18,537 |
| | — |
| | (416 | ) | | 18,121 |
|
Total property operating expenses | | 264,260 |
| | 1,877 |
| | (7,097 | ) | | 259,040 |
| | 251,897 |
| | 1,837 |
| | (7,333 | ) | | 246,401 |
|
Net real estate operations | | 436,776 |
| | 2,475 |
| | (14,248 | ) | | 425,003 |
| | 386,971 |
| | 2,464 |
| | (13,011 | ) | | 376,424 |
|
| | | | | | | | | | | | | | | | |
Amortization of deferred tax credit income | | 17,990 |
| | — |
| | — |
| | 17,990 |
| | 20,504 |
| | — |
| | — |
| | 20,504 |
|
Non-recurring revenues | | 137 |
| | — |
| | 473 |
| | 610 |
| | 2,180 |
| | — |
| | 17 |
| | 2,197 |
|
Total tax credit and asset management revenues | | 18,127 |
| | — |
| | 473 |
| | 18,600 |
| | 22,684 |
| | — |
| | 17 |
| | 22,701 |
|
| | | | | | | | | | | | | | | | |
Investment management expenses | | (4,594 | ) | | — |
| | — |
| | (4,594 | ) | | (3,552 | ) | | — |
| | — |
| | (3,552 | ) |
Depreciation and amortization related to non-real estate assets | | (7,679 | ) | | — |
| | 13 |
| | (7,666 | ) | | (7,120 | ) | | — |
| | 13 |
| | (7,107 | ) |
General and administrative expenses | | (33,727 | ) | | — |
| | — |
| | (33,727 | ) | | (31,304 | ) | | — |
| | 48 |
| | (31,256 | ) |
Other expenses, net | | (7,073 | ) | | (275 | ) | | 65 |
| | (7,283 | ) | | (6,809 | ) | | (27 | ) | | (449 | ) | | (7,285 | ) |
Interest income | | 5,175 |
| | 1 |
| | 29 |
| | 5,205 |
| | 5,119 |
| | (11 | ) | | 38 |
| | 5,146 |
|
Interest expense | | (148,578 | ) | | (942 | ) | | 4,810 |
| | (144,710 | ) | | (152,663 | ) | | (1,048 | ) | | 4,692 |
| | (149,019 | ) |
Other, net of non-FFO items | | 1,152 |
| | 1,065 |
| | 1,597 |
| | 3,814 |
| | 5,313 |
| | 995 |
| | (5,647 | ) | | 661 |
|
Income tax benefit | | 22,972 |
| | — |
| | — |
| | 22,972 |
| | 12,680 |
| | — |
| | — |
| | 12,680 |
|
FFO related to Sold and Held For Sale Apartment Communities | | 5,183 |
| | — |
| | 35 |
| | 5,218 |
| | 27,118 |
| | 43 |
| | (584 | ) | | 26,577 |
|
Preferred dividends and distributions | | (14,245 | ) | | — |
| | — |
| | (14,245 | ) | | (9,895 | ) | | — |
| | — |
| | (9,895 | ) |
Common noncontrolling interests in Aimco OP | | (12,939 | ) | | — |
| | — |
| | (12,939 | ) | | (12,247 | ) | | — |
| | — |
| | (12,247 | ) |
Amounts allocated to participating securities | | (1,071 | ) | | — |
| | — |
| | (1,071 | ) | | (810 | ) | | — |
| | — |
| | (810 | ) |
FFO | | $ | 259,479 |
| | $ | 2,324 |
| | $ | (7,226 | ) | | $ | 254,577 |
| | $ | 235,485 |
| | $ | 2,416 |
| | $ | (14,883 | ) | | $ | 223,018 |
|
Preferred stock redemption related amounts | | 658 |
| | — |
| | — |
| | 658 |
| | — |
| | — |
| | — |
| | — |
|
Pro forma FFO | | $ | 260,137 |
| | $ | 2,324 |
| | $ | (7,226 | ) | | $ | 255,235 |
| | $ | 235,485 |
| | $ | 2,416 |
| | $ | (14,883 | ) | | $ | 223,018 |
|
Capital Replacements | | (40,140 | ) | | — |
| | 2,808 |
| | (37,332 | ) | | (43,299 | ) | | — |
| | 3,381 |
| | (39,918 | ) |
AFFO | | $ | 219,997 |
| | $ | 2,324 |
| | $ | (4,418 | ) | | $ | 217,903 |
| | $ | 192,186 |
| | $ | 2,416 |
| | $ | (11,502 | ) | | $ | 183,100 |
|
|
| | | | | | | | | | | | | |
Supplemental Schedule 3 | | | | | | | | | |
| | | | | | | | | |
Portfolio Summary | | | | | | | | | |
As of September 30, 2015 | | | | | | | | | |
(unaudited) | | | | | | | | | |
| | Number of Apartment Communities | | Number of Apartment Homes | | Effective Apartment Homes | | Average Ownership | |
Conventional Same Store | | 109 |
| | 33,733 |
| | 32,832 |
| | 97 | % | |
Conventional Redevelopment and Development | | 9 |
| | 3,308 |
| | 3,308 |
| | 100 | % | |
Conventional Acquisition | | 8 |
| | 1,391 |
| | 1,391 |
| | 100 | % | |
Other Conventional | | 15 |
| | 2,521 |
| | 2,451 |
| | 97 | % | |
Conventional Held for Sale | | 2 |
| | 476 |
| | 476 |
| | 100 | % | |
Total Conventional portfolio | | 143 |
| | 41,429 |
| | 40,458 |
| | 98 | % | |
| | | | | | | | | |
Affordable Same Store [1] | | 45 |
| | 7,311 |
| | 7,311 |
| | 100 | % | |
Other Affordable [2] | | 11 |
| | 1,374 |
| | 975 |
| | 71 | % | |
Total Affordable portfolio | | 56 |
| | 8,685 |
| | 8,286 |
| | 95 | % | |
Total portfolio | | 199 |
| | 50,114 |
| | 48,744 |
| | 97 | % | |
| | | | | | | | | |
[1] Represents Aimco's portfolio of Affordable Apartment Communities redeveloped with Low Income Housing Tax Credits, generally | |
between 2005 and 2009. Aimco expects to sell these apartment communities as the tax credit delivery or compliance periods | |
expire, which expirations occur primarily between 2015 to 2023. | |
[2] Represents Aimco's portfolio of Affordable Apartment Communities that do not meet the Same Store Apartment Community definition. | |
| |
| |
| | | | | | | | | |
|
| | | | | | | | | | | | | | | | |
Supplemental Schedule 4 | | | | | | | | |
| | | | | | | | |
Proportionate Balance Sheet Data | | | | | | | | |
As of September 30, 2015 | | | | | | | | |
(in thousands)(unaudited) | | | | | | | | |
| | Consolidated GAAP Balance Sheet | | Proportionate Share of Unconsolidated Partnerships | | Noncontrolling Interests | | Proportionate Balance Sheet |
ASSETS | | | | | | | | |
Real estate | | $ | 8,299,922 |
| | $ | 50,715 |
| | $ | (254,410 | ) | | $ | 8,096,227 |
|
Accumulated depreciation | | (2,719,651 | ) | | (10,613 | ) | | 83,542 |
| | (2,646,722 | ) |
Net real estate | | 5,580,271 |
| | 40,102 |
| | (170,868 | ) | | 5,449,505 |
|
Cash and cash equivalents | | 45,241 |
| | 237 |
| | (3,502 | ) | | 41,976 |
|
Restricted cash | | 93,230 |
| | 1,587 |
| | (1,859 | ) | | 92,958 |
|
Investment in unconsolidated real estate partnerships | | 15,274 |
| | (15,274 | ) | | — |
| | — |
|
Deferred financing costs, net | | 26,614 |
| | 202 |
| | (294 | ) | | 26,522 |
|
Goodwill | | 44,094 |
| | — |
| | — |
| | 44,094 |
|
Other assets | | 392,979 |
| | (1,895 | ) | | (150,444 | ) | | 240,640 |
|
Assets held for sale | | 19,959 |
| | — |
| | — |
| | 19,959 |
|
Total assets | | $ | 6,217,662 |
| | $ | 24,959 |
| | $ | (326,967 | ) | | $ | 5,915,654 |
|
| | | | | | | | |
LIABILITIES AND EQUITY | | | | | | | | |
Non-recourse property debt | | $ | 3,807,699 |
| | $ | 23,689 |
| | $ | (157,805 | ) | | $ | 3,673,583 |
|
Revolving credit facility borrowings | | 128,200 |
| | — |
| | — |
| | 128,200 |
|
Deferred income [1] | | 65,694 |
| | 22 |
| | (182 | ) | | 65,534 |
|
Other liabilities | | 362,057 |
| | 1,248 |
| | (157,059 | ) | | 206,246 |
|
Liabilities related to assets held for sale | | 17,311 |
| | — |
| | — |
| | 17,311 |
|
Total liabilities | | 4,380,961 |
| | 24,959 |
| | (315,046 | ) | | 4,090,874 |
|
Preferred noncontrolling interests in Aimco OP | | 87,937 |
| | — |
| | — |
| | 87,937 |
|
Perpetual preferred stock | | 159,126 |
| | — |
| | — |
| | 159,126 |
|
Other Aimco equity | | 1,442,564 |
| | — |
| | 152,518 |
| | 1,595,082 |
|
Noncontrolling interests in consolidated real estate partnerships | | 164,439 |
| | — |
| | (164,439 | ) | | — |
|
Common noncontrolling interests in Aimco OP | | (17,365 | ) | | — |
| | — |
| | (17,365 | ) |
Total liabilities and equity | | $ | 6,217,662 |
| | $ | 24,959 |
| | $ | (326,967 | ) | | $ | 5,915,654 |
|
|
| | | | | | | |
[1] | Deferred income represents cash received by Aimco and other amounts required by GAAP to be recognized in earnings in future periods as Aimco performs certain responsibilities under tax credit agreements or as other events occur in the future. Because Aimco does not have an obligation to settle these amounts in cash, Aimco does not include deferred income in liabilities for purposes of calculating NAV. Future earnings related to these amounts are also excluded from Aimco's calculations of NAV. |
|
| | | | | | | | | | | | | | | | | | | | | |
Supplemental Schedule 5 | | | | | | | | | | | | |
| | | | | | | | | | | | |
Capitalization and Financial Metrics | | | | | | | | (Page 1 of 2) |
As of September 30, 2015 | | | | | | | | | | | | |
(dollars in thousands) (unaudited) | | | | | | | | | | | | |
| | | | | | | | | | | | |
Non-Recourse Property Debt Balances and Characteristics |
Debt | | Consolidated | | Proportionate Share of Unconsolidated Partnerships | | Noncontrolling Interests | | Proportionate Balances | | Weighted Average Maturity (Years) | | |
Fixed rate loans payable | | $ | 3,644,014 |
| | $ | 23,689 |
| | $ | (157,805 | ) | | $ | 3,509,898 |
| | 8.1 |
| | |
Floating rate tax-exempt bonds | | 85,552 |
| | — |
| | — |
| | 85,552 |
| | 4.0 |
| | |
Fixed rate tax-exempt bonds | | 78,133 |
| | — |
| | — |
| | 78,133 |
| | 24.0 |
| | |
Total non-recourse property debt | | $ | 3,807,699 |
| | $ | 23,689 |
| | $ | (157,805 | ) | | $ | 3,673,583 |
| [1] | 8.3 |
| | |
Revolving credit facility borrowings | | 128,200 |
| | — |
| | — |
| | 128,200 |
| | | | |
Cash and restricted cash | | (138,471 | ) | | (1,824 | ) | | 5,361 |
| | (134,934 | ) | | | | |
Securitization Trust Assets [2] | | (64,134 | ) | | — |
| | — |
| | (64,134 | ) | | | | |
Net Debt | | $ | 3,733,294 |
| | $ | 21,865 |
| | $ | (152,444 | ) | | $ | 3,602,715 |
| | | | |
|
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | |
Aimco Share Non-Recourse Property Debt | | |
| | Amortization | | Maturities | | Total | | Maturities as a Percent of Total Debt | | Average Rate on Maturing Debt | |
2015 4Q | | 19,178 |
| | 12,344 |
| | 31,522 |
| | 0.34 | % | | 5.56 | % | |
Total 2015 | | 19,178 |
| | 12,344 |
| | 31,522 |
| | 0.34 | % | | 5.56 | % | |
| | | | | | | | | | | |
2016 1Q | | 18,671 |
| | 14,933 |
| | 33,604 |
| | 0.41 | % | | 5.60 | % | |
2016 2Q | | 19,419 |
| | 1,211 |
| | 20,630 |
| | 0.03 | % | | 5.85 | % | |
2016 3Q | | 19,016 |
| | — |
| | 19,016 |
| | — | % | | — | % | |
2016 4Q | | 19,816 |
| | 247,964 |
| | 267,780 |
| | 6.75 | % | | 4.64 | % | |
Total 2016 | | 76,922 |
| | 264,108 |
| | 341,030 |
| | 7.19 | % | | 4.70 | % | |
| | | | | | | | | | | |
2017 | | 75,290 |
| | 325,853 |
| | 401,143 |
| | 8.87 | % | | 5.92 | % | |
2018 | | 73,482 |
| | 155,412 |
| | 228,894 |
| | 4.23 | % | | 4.33 | % | |
2019 | | 68,086 |
| | 542,449 |
| | 610,535 |
| | 14.77 | % | | 5.54 | % | |
2020 | | 60,614 |
| | 303,741 |
| | 364,355 |
| | 8.27 | % | | 6.12 | % | |
2021 | | 43,758 |
| | 683,631 |
| [3] | 727,389 |
| | 18.61 | % | | 5.50 | % | |
2022 | | 31,509 |
| | 233,439 |
| | 264,948 |
| | 6.35 | % | | 4.77 | % | |
2023 | | 16,770 |
| | 107,294 |
| | 124,064 |
| | 2.92 | % | | 5.14 | % | |
2024 | | 13,755 |
| | 36,489 |
| | 50,244 |
| | 0.99 | % | | 4.12 | % | |
Thereafter | | 357,344 |
| | 172,115 |
| | 529,459 |
| | 4.69 | % | | 3.30 | % | |
Total | | $ | 836,708 |
| | $ | 2,836,875 |
| | $ | 3,673,583 |
| | | | 4.71 | % | [4] |
|
| | | | | | | | | |
[1] | Represents the carrying amount of Aimco's debt at September 30, 2015, which debt had a mark-to-market liability of $184.2 million at quarter end. |
[2] | In 2011, $673.8 million of Aimco's loans payable were securitized in a trust holding only these loans. Aimco purchased for $51.5 million the subordinate positions in the trust that holds these loans. The subordinate positions have a face value of $100.9 million and a carrying amount of $64.1 million, and are included in other assets on Aimco’s Consolidated Balance Sheet at September 30, 2015. The carrying amount of these investments effectively reduces Aimco's September 30, 2015 debt balances. |
[3] | 2021 maturities include property loans that will repay substantially all of Aimco’s subordinate positions in the securitization trust discussed above. |
[4] | Represents the Money-Weighted Average Interest Rate on Aimco’s fixed and floating rate property debt, which takes into account the timing of amortization and maturities. This rate is calculated by Aimco based on the unpaid principal balance as of September 30, 2015, and all contractual debt service payments associated with each of its fixed and floating rate property loans. The Money-Weighted Average Interest Rate can be compared to market interest rates to estimate the difference between the book value of Aimco’s fixed and floating rate property debt and the market value of such debt. |
|
| | | | | | | | | | | |
Supplemental Schedule 5 (continued) | | | | | | | | |
| | | | | | | | |
Capitalization and Financial Metrics | | | | | | | | (Page 2 of 2) |
|
(share, unit and dollar amounts in thousands) (unaudited) | | | | | | |
Preferred Securities | | | | | | | | |
| | | | | | | | |
| | Shares/Units Outstanding as of September 30, 2015 | | Date First Available for Redemption by Aimco | | Coupon | | Amount |
Perpetual Preferred Stock: | | | | | | | | |
Class A | | 5,000 |
| | 5/17/2019 | | 6.875% | | $ | 125,000 |
|
Class Z | | 1,392 |
| | 7/29/2016 | | 7.000% | | 34,791 |
|
Total perpetual preferred stock | | | | | | 6.902% | | 159,791 |
|
| | | | | | | | |
Preferred Partnership Units | | 3,278 |
| | | | 7.895% | | 87,937 |
|
Total preferred securities | | | | | | 7.255% | | $ | 247,728 |
|
| | | | | | | | |
|
| | | | | | | | | | | |
Common Stock, Partnership Units and Equivalents |
| | | | | | | | | | |
| | As of | | | | |
September 30, 2015 | | | | | | | |
Class A Common Stock outstanding | | 155,724 |
| | | | | | | | |
Dilutive options and restricted stock | | 517 |
| | | | | | | | |
Total shares and dilutive share equivalents | | 156,241 |
| | | | | | | | |
Common Partnership Units and equivalents | | 7,584 |
| | | | | | | | |
Total shares, units and dilutive share equivalents | | 163,825 |
| | | | | | | | |
| | | | | | | | | | |
|
| | | | | | | | | | |
Debt Ratios | | | | | | | | | | |
| | | | Trailing Twelve Months Ended September 30, | | |
| | | | 2015 | | 2014 | | | | |
Debt to EBITDA | | 6.6x | | 6.6x | | | | |
Debt and Preferred Equity to EBITDA | | 7.1x | | 7.1x | | | | |
EBITDA to Interest | | 3.0x | | 2.7x | | | | |
EBITDA to Interest and Preferred Dividends | | 2.7x | | 2.6x | | | | |
| | | | | | | | | | |
Revolving Line of Credit Debt Coverage Covenants |
| | | | Amount | | Covenant | | | | |
Debt Service Coverage Ratio | | | | 1.95x | | 1.50x | | | | |
Fixed Charge Coverage Ratio | | | | 1.84x | | 1.40x | | | | |
| | | | | | | | | | |
Credit Ratings | | | | | | | | | | |
| | | | | | | | | | |
Standard and Poor’s | | Corporate Credit Rating | | BBB- (stable) | | | | |
Fitch Ratings | | Issuer Default Rating | | BBB- (stable) | | | | |
| | |
|
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Supplemental Schedule 6(a) |
| |
| Conventional Same Store Operating Results |
| Third Quarter 2015 Compared to Third Quarter 2014 |
| (in thousands, except community, home and per home data) (unaudited) |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | Revenue | | Expenses | | Net Operating Income | | | Operating Margin | | Average Daily Occupancy During Period | | Average Revenue per Effective Apartment Home |
| | | Apartment Communities | Apartment Homes | Effective Apartment Homes | | 3Q 2015 | 3Q 2014 | Growth | | 3Q 2015 | 3Q 2014 | Growth | | 3Q 2015 | 3Q 2014 | Growth | | | 3Q 2015 | | 3Q 2015 | 3Q 2014 | | 3Q 2015 | 3Q 2014 |
| Target Markets [1] | | | | | | | | | | | | | | | | | | | | | | | | | |
| Atlanta | | 6 | 1,325 |
| 1,311 |
| | $ | 4,928 |
| $ | 4,710 |
| 4.6 | % | | $ | 1,951 |
| $ | 1,975 |
| (1.2 | )% | | $ | 2,977 |
| $ | 2,735 |
| 8.8 | % | | | 60.4% | | 94.7% | 95.7% | | $ | 1,323 |
| $ | 1,251 |
|
| Bay Area | | 7 | 1,244 |
| 1,244 |
| | 9,027 |
| 8,204 |
| 10.0 | % | | 2,500 |
| 2,452 |
| 2.0 | % | | 6,527 |
| 5,752 |
| 13.5 | % | | | 72.3% | | 96.3% | 97.0% | | 2,511 |
| 2,265 |
|
| Boston | | 12 | 4,173 |
| 4,173 |
| | 18,244 |
| 17,316 |
| 5.4 | % | | 6,376 |
| 6,384 |
| (0.1 | )% | | 11,868 |
| 10,932 |
| 8.6 | % | | | 65.1% | | 96.8% | 96.1% | | 1,506 |
| 1,439 |
|
| Chicago | | 10 | 3,246 |
| 3,246 |
| | 15,052 |
| 14,660 |
| 2.7 | % | | 4,956 |
| 4,925 |
| 0.6 | % | | 10,096 |
| 9,735 |
| 3.7 | % | | | 67.1% | | 94.6% | 95.6% | | 1,634 |
| 1,574 |
|
| Denver | | 6 | 1,325 |
| 1,286 |
| | 5,746 |
| 5,310 |
| 8.2 | % | | 1,462 |
| 1,467 |
| (0.3 | )% | | 4,284 |
| 3,843 |
| 11.5 | % | | | 74.6% | | 95.8% | 95.7% | | 1,555 |
| 1,438 |
|
| Greater DC | | 13 | 5,325 |
| 5,297 |
| | 23,591 |
| 23,155 |
| 1.9 | % | | 7,522 |
| 7,358 |
| 2.2 | % | | 16,069 |
| 15,797 |
| 1.7 | % | | | 68.1% | | 95.9% | 95.4% | | 1,547 |
| 1,527 |
|
| Greater LA | | 13 | 4,322 |
| 3,671 |
| | 26,899 |
| 25,657 |
| 4.8 | % | | 7,193 |
| 7,104 |
| 1.3 | % | | 19,706 |
| 18,553 |
| 6.2 | % | | | 73.3% | | 96.3% | 96.3% | | 2,538 |
| 2,420 |
|
| Miami | | 5 | 2,471 |
| 2,460 |
| | 15,906 |
| 15,373 |
| 3.5 | % | | 5,245 |
| 4,822 |
| 8.8 | % | | 10,661 |
| 10,551 |
| 1.0 | % | | | 67.0% | | 94.1% | 95.5% | | 2,290 |
| 2,182 |
|
| Greater New York | | 9 | 496 |
| 496 |
| | 4,272 |
| 3,978 |
| 7.4 | % | | 1,453 |
| 1,475 |
| (1.5 | )% | | 2,819 |
| 2,503 |
| 12.6 | % | | | 66.0% | | 96.5% | 94.6% | | 2,973 |
| 2,825 |
|
| Philadelphia | | 4 | 2,042 |
| 1,963 |
| | 8,563 |
| 8,373 |
| 2.3 | % | | 2,988 |
| 2,928 |
| 2.0 | % | | 5,575 |
| 5,445 |
| 2.4 | % | | | 65.1% | | 95.2% | 95.5% | | 1,527 |
| 1,489 |
|
| San Diego | | 6 | 2,032 |
| 2,032 |
| | 10,013 |
| 9,457 |
| 5.9 | % | | 2,654 |
| 2,853 |
| (7.0 | )% | | 7,359 |
| 6,604 |
| 11.4 | % | | | 73.5% | | 95.9% | 95.8% | | 1,713 |
| 1,619 |
|
| Seattle | | 1 | 104 |
| 104 |
| | 555 |
| 512 |
| 8.4 | % | | 215 |
| 219 |
| (1.8 | )% | | 340 |
| 293 |
| 16.0 | % | | | 61.3% | | 96.2% | 97.7% | | 1,850 |
| 1,680 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| Total Target Markets | | 92 | 28,105 |
| 27,283 |
| | 142,796 |
| 136,705 |
| 4.5 | % | | 44,515 |
| 43,962 |
| 1.3 | % | | 98,281 |
| 92,743 |
| 6.0 | % | | | 68.8% | | 95.7% | 95.8% | | 1,823 |
| 1,743 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| Other Markets [1] | | | | | | | | | | | | | | | | | | | | | | | | | |
| Baltimore | | 4 | 797 |
| 797 |
| | 3,020 |
| 3,050 |
| (1.0 | )% | | 1,253 |
| 1,112 |
| 12.7 | % | | 1,767 |
| 1,938 |
| (8.8 | )% | | | 58.5% | | 90.9% | 94.0% | | 1,390 |
| 1,356 |
|
| Nashville | | 3 | 764 |
| 764 |
| | 2,970 |
| 2,781 |
| 6.8 | % | | 1,000 |
| 992 |
| 0.8 | % | | 1,970 |
| 1,789 |
| 10.1 | % | | | 66.3% | | 94.2% | 94.5% | | 1,376 |
| 1,284 |
|
| Norfolk - Richmond | | 5 | 1,487 |
| 1,408 |
| | 4,677 |
| 4,548 |
| 2.8 | % | | 1,565 |
| 1,553 |
| 0.8 | % | | 3,112 |
| 2,995 |
| 3.9 | % | | | 66.5% | | 96.5% | 95.8% | | 1,147 |
| 1,123 |
|
| Other Markets | | 5 | 2,580 |
| 2,580 |
| | 11,400 |
| 11,018 |
| 3.5 | % | | 4,407 |
| 4,120 |
| 7.0 | % | | 6,993 |
| 6,898 |
| 1.4 | % | | | 61.3% | | 96.5% | 95.7% | | 1,526 |
| 1,487 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| Total Other Markets | | 17 | 5,628 |
| 5,549 |
| | 22,067 |
| 21,397 |
| 3.1 | % | | 8,225 |
| 7,777 |
| 5.8 | % | | 13,842 |
| 13,620 |
| 1.6 | % | | | 62.7% | | 95.4% | 95.3% | | 1,390 |
| 1,348 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| Grand Total | | 109 | 33,733 |
| 32,832 |
| | $ | 164,863 |
| $ | 158,102 |
| 4.3 | % | | $ | 52,740 |
| $ | 51,739 |
| 1.9 | % | | $ | 112,123 |
| $ | 106,363 |
| 5.4 | % | | | 68.0% | | 95.6% | 95.7% | | $ | 1,750 |
| $ | 1,677 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| [1] In third quarter 2015, Aimco condensed the markets presented in this schedule to reflect its focus on 12 target markets, which markets were discussed at Aimco's Investor and Analyst Day in October 2015. Compared to prior quarters, the following changes were made: the combination of the East Bay, San Jose and San Francisco markets into a single Bay Area market; the combination of the Los Angeles and Orange County markets into a Greater LA market; the combination of Manhattan and Suburban New York - New Jersey into the Greater New York market; the renaming of Washington - No. Va - MD as the Greater DC market; and the removal of Phoenix as a Target Market. As part of these changes, one of the properties previously included in the Suburban New York - New Jersey market was reclassified into Other Markets. |
|
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Supplemental Schedule 6(b) |
| |
| Conventional Same Store Operating Results |
| Third Quarter 2015 Compared to Second Quarter 2015 |
| (in thousands, except community, home and per home data) (unaudited) |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | Revenue | | Expenses | | Net Operating Income | | | Operating Margin | | Average Daily Occupancy During Period | | Average Revenue per Effective Apartment Home |
| | | Apartment Communities | Apartment Homes | Effective Apartment Homes | | 3Q 2015 | 2Q 2015 | Growth | | 3Q 2015 | 2Q 2015 | Growth | | 3Q 2015 | 2Q 2015 | Growth | | | 3Q 2015 | | 3Q 2015 | 2Q 2015 | | 3Q 2015 | 2Q 2015 |
| Target Markets [1] | | | | | | | | | | | | | | | | | | | | | | | | | |
| Atlanta | | 6 | 1,325 |
| 1,311 |
| | $ | 4,928 |
| $ | 4,784 |
| 3.0 | % | | $ | 1,951 |
| $ | 1,845 |
| 5.7 | % | | $ | 2,977 |
| $ | 2,939 |
| 1.3 | % | | | 60.4% | | 94.7% | 94.4% | | $ | 1,323 |
| $ | 1,287 |
|
| Bay Area | | 7 | 1,244 |
| 1,244 |
| | 9,027 |
| 8,715 |
| 3.6 | % | | 2,500 |
| 2,253 |
| 11.0 | % | | 6,527 |
| 6,462 |
| 1.0 | % | | | 72.3% | | 96.3% | 97.2% | | 2,511 |
| 2,403 |
|
| Boston | | 12 | 4,173 |
| 4,173 |
| | 18,244 |
| 18,036 |
| 1.2 | % | | 6,376 |
| 6,531 |
| (2.4 | )% | | 11,868 |
| 11,505 |
| 3.2 | % | | | 65.1% | | 96.8% | 97.0% | | 1,506 |
| 1,485 |
|
| Chicago | | 10 | 3,246 |
| 3,246 |
| | 15,052 |
| 15,092 |
| (0.3 | )% | | 4,956 |
| 4,987 |
| (0.6 | )% | | 10,096 |
| 10,105 |
| (0.1 | )% | | | 67.1% | | 94.6% | 96.6% | | 1,634 |
| 1,605 |
|
| Denver | | 6 | 1,325 |
| 1,286 |
| | 5,746 |
| 5,520 |
| 4.1 | % | | 1,462 |
| 1,433 |
| 2.0 | % | | 4,284 |
| 4,087 |
| 4.8 | % | | | 74.6% | | 95.8% | 96.2% | | 1,555 |
| 1,487 |
|
| Greater DC | | 13 | 5,325 |
| 5,297 |
| | 23,591 |
| 23,448 |
| 0.6 | % | | 7,522 |
| 6,897 |
| 9.1 | % | | 16,069 |
| 16,551 |
| (2.9 | )% | | | 68.1% | | 95.9% | 96.6% | | 1,547 |
| 1,527 |
|
| Greater LA | | 13 | 4,322 |
| 3,671 |
| | 26,899 |
| 26,319 |
| 2.2 | % | | 7,193 |
| 6,772 |
| 6.2 | % | | 19,706 |
| 19,547 |
| 0.8 | % | | | 73.3% | | 96.3% | 96.3% | | 2,538 |
| 2,482 |
|
| Miami | | 5 | 2,471 |
| 2,460 |
| | 15,906 |
| 16,040 |
| (0.8 | )% | | 5,245 |
| 5,048 |
| 3.9 | % | | 10,661 |
| 10,992 |
| (3.0 | )% | | | 67.0% | | 94.1% | 95.7% | | 2,290 |
| 2,272 |
|
| Greater New York | | 9 | 496 |
| 496 |
| | 4,272 |
| 4,141 |
| 3.2 | % | | 1,453 |
| 1,468 |
| (1.0 | )% | | 2,819 |
| 2,673 |
| 5.5 | % | | | 66.0% | | 96.5% | 96.3% | | 2,973 |
| 2,890 |
|
| Philadelphia | | 4 | 2,042 |
| 1,963 |
| | 8,563 |
| 8,588 |
| (0.3 | )% | | 2,988 |
| 2,770 |
| 7.9 | % | | 5,575 |
| 5,818 |
| (4.2 | )% | | | 65.1% | | 95.2% | 97.0% | | 1,527 |
| 1,504 |
|
| San Diego | | 6 | 2,032 |
| 2,032 |
| | 10,013 |
| 9,871 |
| 1.4 | % | | 2,654 |
| 2,527 |
| 5.0 | % | | 7,359 |
| 7,344 |
| 0.2 | % | | | 73.5% | | 95.9% | 96.9% | | 1,713 |
| 1,672 |
|
| Seattle | | 1 | 104 |
| 104 |
| | 555 |
| 545 |
| 1.8 | % | | 215 |
| 208 |
| 3.4 | % | | 340 |
| 337 |
| 0.9 | % | | | 61.3% | | 96.2% | 98.2% | | 1,850 |
| 1,777 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| Total Target Markets | | 92 | 28,105 |
| 27,283 |
| | 142,796 |
| 141,099 |
| 1.2 | % | | 44,515 |
| 42,739 |
| 4.2 | % | | 98,281 |
| 98,360 |
| (0.1 | )% | | | 68.8% | | 95.7% | 96.5% | | 1,823 |
| 1,787 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| Other Markets [1] | | | | | | | | | | | | | | | | | | | | | | | | | |
| Baltimore | | 4 | 797 |
| 797 |
| | 3,020 |
| 3,186 |
| (5.2 | )% | | 1,253 |
| 1,269 |
| (1.3 | )% | | 1,767 |
| 1,917 |
| (7.8 | )% | | | 58.5% | | 90.9% | 92.7% | | 1,390 |
| 1,437 |
|
| Nashville | | 3 | 764 |
| 764 |
| | 2,970 |
| 2,937 |
| 1.1 | % | | 1,000 |
| 962 |
| 4.0 | % | | 1,970 |
| 1,975 |
| (0.3 | )% | | | 66.3% | | 94.2% | 96.1% | | 1,376 |
| 1,333 |
|
| Norfolk - Richmond | | 5 | 1,487 |
| 1,408 |
| | 4,677 |
| 4,560 |
| 2.6 | % | | 1,565 |
| 1,499 |
| 4.4 | % | | 3,112 |
| 3,061 |
| 1.7 | % | | | 66.5% | | 96.5% | 96.0% | | 1,147 |
| 1,124 |
|
| Other Markets | | 5 | 2,580 |
| 2,580 |
| | 11,400 |
| 11,339 |
| 0.5 | % | | 4,407 |
| 4,224 |
| 4.3 | % | | 6,993 |
| 7,115 |
| (1.7 | )% | | | 61.3% | | 96.5% | 95.8% | | 1,526 |
| 1,529 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| Total Other Markets | | 17 | 5,628 |
| 5,549 |
| | 22,067 |
| 22,022 |
| 0.2 | % | | 8,225 |
| 7,954 |
| 3.4 | % | | 13,842 |
| 14,068 |
| (1.6 | )% | | | 62.7% | | 95.4% | 95.5% | | 1,390 |
| 1,386 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| Grand Total | | 109 | 33,733 |
| 32,832 |
| | $ | 164,863 |
| $ | 163,121 |
| 1.1 | % | | $ | 52,740 |
| $ | 50,693 |
| 4.0 | % | | $ | 112,123 |
| $ | 112,428 |
| (0.3 | )% | | | 68.0% | | 95.6% | 96.3% | | $ | 1,750 |
| $ | 1,719 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| [1] In third quarter 2015, Aimco condensed the markets presented in this schedule to reflect its focus on 12 target markets, which markets were discussed at Aimco's Investor and Analyst Day in October 2015. Compared to prior quarters, the following changes were made: the combination of the East Bay, San Jose and San Francisco markets into a single Bay Area market; the combination of the Los Angeles and Orange County markets into a Greater LA market; the combination of Manhattan and Suburban New York - New Jersey into the Greater New York market; the renaming of Washington - No. Va - MD as the Greater DC market; and the removal of Phoenix as a Target Market. As part of these changes, one of the properties previously included in the Suburban New York - New Jersey market was reclassified into Other Markets. |
|
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Supplemental Schedule 6(c) |
| |
| Conventional Same Store Operating Results |
| Nine Months Ended September 30, 2015 Compared to Nine Months Ended September 30, 2014 |
| (in thousands, except community, home and per home data) (unaudited) |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | Revenue | | Expenses | | Net Operating Income | | | Operating Margin | | Average Daily Occupancy During Period | | Average Revenue per Effective Apartment Home |
| | | Apartment Communities | Apartment Homes | Effective Apartment Homes | | YTD 3Q 2015 | YTD 3Q 2014 | Growth | | YTD 3Q 2015 | YTD 3Q 2014 | Growth | | YTD 3Q 2015 | YTD 3Q 2014 | Growth | | | YTD 3Q 2015 | | YTD 3Q 2015 | YTD 3Q 2014 | | YTD 3Q 2015 | YTD 3Q 2014 |
| Target Markets [1] | | | | | | | | | | | | | | | | | | | | | | | | | |
| Atlanta | | 6 | 1,325 |
| 1,311 |
| | $ | 14,386 |
| $ | 13,727 |
| 4.8 | % | | $ | 5,531 |
| $ | 5,398 |
| 2.5 | % | | $ | 8,855 |
| $ | 8,329 |
| 6.3 | % | | | 61.6% | | 94.3% | 95.4% | | $ | 1,293 |
| $ | 1,219 |
|
| Bay Area | | 7 | 1,244 |
| 1,244 |
| | 26,194 |
| 23,772 |
| 10.2 | % | | 7,166 |
| 7,159 |
| 0.1 | % | | 19,028 |
| 16,613 |
| 14.5 | % | | | 72.6% | | 96.5% | 96.7% | | 2,424 |
| 2,196 |
|
| Boston | | 12 | 4,173 |
| 4,173 |
| | 53,928 |
| 51,235 |
| 5.3 | % | | 19,741 |
| 19,322 |
| 2.2 | % | | 34,187 |
| 31,913 |
| 7.1 | % | | | 63.4% | | 96.8% | 96.3% | | 1,483 |
| 1,417 |
|
| Chicago | | 10 | 3,246 |
| 3,246 |
| | 45,124 |
| 43,532 |
| 3.7 | % | | 15,256 |
| 15,554 |
| (1.9 | )% | | 29,868 |
| 27,978 |
| 6.8 | % | | | 66.2% | | 95.8% | 95.6% | | 1,612 |
| 1,558 |
|
| Denver | | 6 | 1,325 |
| 1,286 |
| | 16,713 |
| 15,546 |
| 7.5 | % | | 4,380 |
| 4,465 |
| (1.9 | )% | | 12,333 |
| 11,081 |
| 11.3 | % | | | 73.8% | | 95.8% | 95.6% | | 1,507 |
| 1,404 |
|
| Greater DC | | 13 | 5,325 |
| 5,297 |
| | 70,204 |
| 69,123 |
| 1.6 | % | | 21,762 |
| 21,406 |
| 1.7 | % | | 48,442 |
| 47,717 |
| 1.5 | % | | | 69.0% | | 96.1% | 95.8% | | 1,532 |
| 1,514 |
|
| Greater LA | | 13 | 4,322 |
| 3,671 |
| | 79,293 |
| 75,261 |
| 5.4 | % | | 21,060 |
| 20,895 |
| 0.8 | % | | 58,233 |
| 54,366 |
| 7.1 | % | | | 73.4% | | 96.1% | 96.0% | | 2,497 |
| 2,372 |
|
| Miami | | 5 | 2,471 |
| 2,460 |
| | 47,947 |
| 45,544 |
| 5.3 | % | | 15,242 |
| 14,308 |
| 6.5 | % | | 32,705 |
| 31,236 |
| 4.7 | % | | | 68.2% | | 95.6% | 96.5% | | 2,265 |
| 2,132 |
|
| Greater New York | | 9 | 496 |
| 496 |
| | 12,573 |
| 11,816 |
| 6.4 | % | | 4,424 |
| 4,399 |
| 0.6 | % | | 8,149 |
| 7,417 |
| 9.9 | % | | | 64.8% | | 97.1% | 96.4% | | 2,902 |
| 2,745 |
|
| Philadelphia | | 4 | 2,042 |
| 1,963 |
| | 25,721 |
| 25,125 |
| 2.4 | % | | 9,113 |
| 9,306 |
| (2.1 | )% | | 16,608 |
| 15,819 |
| 5.0 | % | | | 64.6% | | 96.1% | 96.3% | | 1,515 |
| 1,476 |
|
| San Diego | | 6 | 2,032 |
| 2,032 |
| | 29,488 |
| 27,875 |
| 5.8 | % | | 7,791 |
| 8,006 |
| (2.7 | )% | | 21,697 |
| 19,869 |
| 9.2 | % | | | 73.6% | | 96.3% | 96.3% | | 1,675 |
| 1,584 |
|
| Seattle | | 1 | 104 |
| 104 |
| | 1,621 |
| 1,494 |
| 8.5 | % | | 629 |
| 649 |
| (3.1 | )% | | 992 |
| 845 |
| 17.4 | % | | | 61.2% | | 97.7% | 97.5% | | 1,773 |
| 1,638 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| Total Target Markets | | 92 | 28,105 |
| 27,283 |
| | 423,192 |
| 404,050 |
| 4.7 | % | | 132,095 |
| 130,867 |
| 0.9 | % | | 291,097 |
| 273,183 |
| 6.6 | % | | | 68.8% | | 96.1% | 96.0% | | 1,794 |
| 1,713 |
|
| | |
|
|
|
|
| |
|
|
|
|
|
| |
|
|
|
|
|
| |
|
|
|
|
|
| | |
| |
|
| |
|
|
|
|
| Other Markets [1] | | | | | | | | | | | | | | | | | | | | | | | | | |
| Baltimore | | 4 | 797 |
| 797 |
| | 9,351 |
| 9,382 |
| (0.3 | )% | | 3,747 |
| 3,447 |
| 8.7 | % | | 5,604 |
| 5,935 |
| (5.6 | )% | | | 59.9% | | 92.0% | 94.8% | | 1,417 |
| 1,379 |
|
| Nashville | | 3 | 764 |
| 764 |
| | 8,775 |
| 8,141 |
| 7.8 | % | | 2,939 |
| 2,890 |
| 1.7 | % | | 5,836 |
| 5,251 |
| 11.1 | % | | | 66.5% | | 95.4% | 95.5% | | 1,338 |
| 1,240 |
|
| Norfolk - Richmond | | 5 | 1,487 |
| 1,408 |
| | 13,790 |
| 13,556 |
| 1.7 | % | | 4,570 |
| 4,469 |
| 2.3 | % | | 9,220 |
| 9,087 |
| 1.5 | % | | | 66.9% | | 96.0% | 95.3% | | 1,133 |
| 1,122 |
|
| Other Markets | | 5 | 2,580 |
| 2,580 |
| | 33,905 |
| 32,692 |
| 3.7 | % | | 12,855 |
| 12,402 |
| 3.7 | % | | 21,050 |
| 20,290 |
| 3.7 | % | | | 62.1% | | 95.7% | 95.4% | | 1,525 |
| 1,476 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| Total Other Markets | | 17 | 5,628 |
| 5,549 |
| | 65,821 |
| 63,771 |
| 3.2 | % | | 24,111 |
| 23,208 |
| 3.9 | % | | 41,710 |
| 40,563 |
| 2.8 | % | | | 63.4% | | 95.2% | 95.3% | | 1,384 |
| 1,340 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| Grand Total | | 109 | 33,733 |
| 32,832 |
| | $ | 489,013 |
| $ | 467,821 |
| 4.5 | % | | $ | 156,206 |
| $ | 154,075 |
| 1.4 | % | | $ | 332,807 |
| $ | 313,746 |
| 6.1 | % | | | 68.1% | | 95.9% | 95.9% | | $ | 1,725 |
| $ | 1,651 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| [1] In third quarter 2015, Aimco condensed the markets presented in this schedule to reflect its focus on 12 target markets, which markets were discussed at Aimco's Investor and Analyst Day in October 2015. Compared to prior quarters, the following changes were made: the combination of the East Bay, San Jose and San Francisco markets into a single Bay Area market; the combination of the Los Angeles and Orange County markets into a Greater LA market; the combination of Manhattan and Suburban New York - New Jersey into the Greater New York market; the renaming of Washington - No. Va - MD as the Greater DC market; and the removal of Phoenix as a Target Market. As part of these changes, one of the properties previously included in the Suburban New York - New Jersey market was reclassified into Other Markets. |
|
|
|
| | | | | | | | | | | | | | | |
Supplemental Schedule 6(d) | | | | | | | |
| | | | | | | |
Conventional Same Store Operating Expense Detail |
(in thousands) (unaudited) | | | | | | | |
| | | | | | | |
Quarterly Comparison |
| | | | | | | |
| | 3Q 2015 | % of Total | | 3Q 2014 | $ Change | % Change |
Real estate taxes | | $ | 15,918 |
| 30.2 | % | | $ | 15,380 |
| $ | 538 |
| 3.5 | % |
Utilities | | 10,147 |
| 19.2 | % | | 9,994 |
| 153 |
| 1.5 | % |
Onsite payroll | | 9,584 |
| 18.2 | % | | 9,575 |
| 9 |
| 0.1 | % |
Repairs and maintenance | | 6,833 |
| 13.0 | % | | 6,559 |
| 274 |
| 4.2 | % |
Software, technology and other | | 3,765 |
| 7.1 | % | | 3,673 |
| 92 |
| 2.5 | % |
Insurance | | 2,187 |
| 4.1 | % | | 2,610 |
| (423 | ) | (16.2 | )% |
Marketing | | 1,682 |
| 3.2 | % | | 1,618 |
| 64 |
| 4.0 | % |
Expensed turnover costs | | 2,624 |
| 5.0 | % | | 2,330 |
| 294 |
| 12.6 | % |
Total | | $ | 52,740 |
| 100.0 | % | | $ | 51,739 |
| $ | 1,001 |
| 1.9 | % |
| | | | | | | |
Sequential Comparison |
| | | | | | | |
| | 3Q 2015 | % of Total | | 2Q 2015 | $ Change | % Change |
Real estate taxes | | $ | 15,918 |
| 30.2 | % | | $ | 15,544 |
| $ | 374 |
| 2.4 | % |
Utilities | | 10,147 |
| 19.2 | % | | 10,071 |
| 76 |
| 0.8 | % |
Onsite payroll | | 9,584 |
| 18.2 | % | | 9,162 |
| 422 |
| 4.6 | % |
Repairs and maintenance | | 6,833 |
| 13.0 | % | | 7,184 |
| (351 | ) | (4.9 | )% |
Software, technology and other | | 3,765 |
| 7.1 | % | | 3,478 |
| 287 |
| 8.3 | % |
Insurance | | 2,187 |
| 4.1 | % | | 1,694 |
| 493 |
| 29.1 | % |
Marketing | | 1,682 |
| 3.2 | % | | 1,683 |
| (1 | ) | (0.1 | )% |
Expensed turnover costs | | 2,624 |
| 5.0 | % | | 1,877 |
| 747 |
| 39.8 | % |
Total | | $ | 52,740 |
| 100.0 | % | | $ | 50,693 |
| $ | 2,047 |
| 4.0 | % |
| | | | | | | |
Year to Date Comparison |
| | | | | | | |
| | YTD 3Q 2015 | % of Total | | YTD 3Q 2014 | $ Change | % Change |
Real estate taxes | | $ | 47,487 |
| 30.4 | % | | $ | 46,130 |
| $ | 1,357 |
| 2.9 | % |
Utilities | | 31,559 |
| 20.2 | % | | 30,999 |
| 560 |
| 1.8 | % |
Onsite payroll | | 28,287 |
| 18.1 | % | | 28,008 |
| 279 |
| 1.0 | % |
Repairs and maintenance | | 20,786 |
| 13.3 | % | | 19,691 |
| 1,095 |
| 5.6 | % |
Software, technology and other | | 10,609 |
| 6.8 | % | | 10,789 |
| (180 | ) | (1.7 | )% |
Insurance | | 6,346 |
| 4.1 | % | | 7,323 |
| (977 | ) | (13.3 | )% |
Marketing | | 5,076 |
| 3.2 | % | | 5,677 |
| (601 | ) | (10.6 | )% |
Expensed turnover costs | | 6,056 |
| 3.9 | % | | 5,458 |
| 598 |
| 11.0 | % |
Total | | $ | 156,206 |
| 100.0 | % | | $ | 154,075 |
| $ | 2,131 |
| 1.4 | % |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Supplemental Schedule 7(a) | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| Conventional Portfolio Data by Market |
| Third Quarter 2015 Compared to Third Quarter 2014 |
| (unaudited) | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | | Quarter Ended September 30, 2015 | | Quarter Ended September 30, 2014 |
| | | Apartment Communities | | Apartment Homes | | Effective Apartment Homes | | % Aimco NOI | | Average Revenue per Effective Apartment Home | | Apartment Communities | | Apartment Homes | | Effective Apartment Homes | | % Aimco NOI | | Average Revenue per Effective Apartment Home |
| Target Markets [1] | | | | | | | | | | | | | | | | | | | | |
| Atlanta | | 8 |
| | 1,497 |
| | 1,483 |
| | 2.4 | % | | $ | 1,450 |
| | 6 |
| | 1,325 |
| | 1,311 |
| | 2.1 | % | | $ | 1,250 |
|
| Bay Area | | 11 |
| | 2,169 |
| | 2,169 |
| | 8.4 | % | | 2,593 |
| | 10 |
| | 1,845 |
| | 1,845 |
| | 6.1 | % | | 2,261 |
|
| Boston | | 15 |
| | 4,689 |
| | 4,689 |
| | 8.5 | % | | 1,520 |
| | 12 |
| | 4,173 |
| | 4,173 |
| | 8.5 | % | | 1,438 |
|
| Chicago | | 10 |
| | 3,246 |
| | 3,246 |
| | 7.3 | % | | 1,633 |
| | 10 |
| | 3,245 |
| | 3,245 |
| | 7.5 | % | | 1,574 |
|
| Denver | | 8 |
| | 2,065 |
| | 2,026 |
| | 4.6 | % | | 1,514 |
| | 8 |
| | 2,213 |
| | 2,140 |
| | 4.0 | % | | 1,391 |
|
| Greater DC | | 14 |
| | 6,547 |
| | 6,519 |
| | 14.2 | % | | 1,548 |
| | 14 |
| | 6,547 |
| | 6,519 |
| | 14.7 | % | | 1,529 |
|
| Greater LA | | 15 |
| | 5,313 |
| | 4,662 |
| | 18.3 | % | | 2,526 |
| | 17 |
| | 5,501 |
| | 4,850 |
| | 16.9 | % | | 2,312 |
|
| Miami | | 5 |
| | 2,565 |
| | 2,554 |
| | 7.7 | % | | 2,290 |
| | 5 |
| | 2,516 |
| | 2,505 |
| | 8.2 | % | | 2,180 |
|
| Greater New York | | 18 |
| | 1,040 |
| | 1,040 |
| | 4.0 | % | | 3,197 |
| | 18 |
| | 1,041 |
| | 1,041 |
| | 4.1 | % | | 3,108 |
|
| Philadelphia | | 6 |
| | 3,532 |
| | 3,453 |
| | 6.6 | % | | 1,784 |
| | 6 |
| | 3,537 |
| | 3,458 |
| | 7.4 | % | | 1,648 |
|
| San Diego | | 12 |
| | 2,423 |
| | 2,353 |
| | 6.7 | % | | 1,678 |
| | 12 |
| | 2,430 |
| | 2,360 |
| | 5.9 | % | | 1,592 |
|
| Seattle | | 2 |
| | 239 |
| | 239 |
| | 0.6 | % | | 2,018 |
| | 2 |
| | 239 |
| | 239 |
| | 0.4 | % | | 1,937 |
|
| | | | | | | | | | | | | | | | | | | | | |
| Total Target Markets | | 124 |
| | 35,325 |
| | 34,433 |
| | 89.3 | % | | 1,890 |
| | 120 |
| | 34,612 |
| | 33,686 |
| | 85.8 | % | | 1,764 |
|
| | | | | | | | | | | | | | | | | | | | | |
| Other Markets [1] | | | | | | | | | | | | | | | | | | | | |
| Baltimore | | 4 |
| | 797 |
| | 797 |
| | 1.3 | % | | 1,390 |
| | 5 |
| | 1,180 |
| | 1,066 |
| | 1.9 | % | | 1,326 |
|
| Nashville | | 3 |
| | 764 |
| | 764 |
| | 1.4 | % | | 1,376 |
| | 3 |
| | 764 |
| | 764 |
| | 1.4 | % | | 1,284 |
|
| Norfolk - Richmond | | 5 |
| | 1,487 |
| | 1,408 |
| | 2.3 | % | | 1,147 |
| | 6 |
| | 1,643 |
| | 1,564 |
| | 2.5 | % | | 1,109 |
|
| Other Markets | | 7 |
| | 3,056 |
| | 3,056 |
| | 5.7 | % | | 1,462 |
| | 9 |
| | 5,107 |
| | 5,107 |
| | 8.4 | % | | 1,187 |
|
| | | | | | | | | | | | | | | | | | | | | |
| Total Other Markets | | 19 |
| | 6,104 |
| | 6,025 |
| | 10.7 | % | | 1,368 |
| | 23 |
| | 8,694 |
| | 8,502 |
| | 14.2 | % | | 1,198 |
|
| | | | | | | | | | | | | | | | | | | | | |
| Grand Total | | 143 |
| | 41,429 |
| | 40,458 |
| | 100.0 | % | | $ | 1,810 |
| | 143 |
| | 43,306 |
| | 42,188 |
| | 100.0 | % | | $ | 1,649 |
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| [1] In third quarter 2015, Aimco condensed the markets presented in this schedule to reflect its focus on 12 target markets, which markets were discussed at Aimco's Investor and Analyst Day in October 2015. Compared to prior quarters, the following changes were made: the combination of the East Bay, San Jose and San Francisco markets into a single Bay Area market; the combination of the Los Angeles and Orange County markets into a Greater LA market; the combination of Manhattan and Suburban New York - New Jersey into the Greater New York market; the renaming of Washington - No. Va - MD as the Greater DC market; and the removal of Phoenix as a Target Market. As part of these changes, one of the properties previously included in the Suburban New York - New Jersey market was reclassified into Other Markets.
|
|
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Supplemental Schedule 7(b) | |
| | |
| Conventional Portfolio Data by Market | |
| Second Quarter 2015 Market Information | |
| (unaudited) | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| Aimco portfolio strategy seeks predictable rent growth from a portfolio of "A," "B" and "C+" quality market-rate apartment communities, averaging "B/B+" in quality, and diversified among the largest coastal and job growth markets in the U.S., as measured by total apartment value. Aimco measures asset quality based on rents compared to local market average rents as reported by REIS, a third-party provider of commercial real estate performance information and analysis. Aimco defines asset quality as follows: "A" quality assets are those with rents greater than 125% of the local market average; "B" quality assets are those with rents 90% to 125% of the local market average; "C+" quality assets are those with rents greater than $1,100 per month but lower than 90% of the local market average; and "C" quality assets are those with rents less than $1,100 per month and lower than 90% of the local market average. The schedule below illustrates Aimco’s Conventional Apartment Community portfolio quality based on 2Q 2015 data, the most recent period for which third-party data is available. Aimco adjusts the portfolio data to remove apartment communities sold through the current quarter, if any.
The average age of Aimco's portfolio, adjusted for its sizable investment in redevelopment, is approximately 28 years. See the Glossary for further information. |
| | | | | | | | | | | | | | | | | |
| | | Quarter Ended June 30, 2015 | |
| | | Apartment Communities | | Apartment Homes | | Effective Apartment Homes | | % Aimco NOI | | Average Rent per Effective Apartment Home [1] | | Market Rent [2] | | Percentage of Market Rent Average | | Average Age of Apartment Communities |
| Target Markets [3] | | | | | | | | | | | | | | | | |
| Atlanta | | 8 |
| | 1,497 |
| | 1,483 |
| | 2.4 | % | | $ | 1,247 |
| | $ | 869 |
| | 143.5 | % | | 14 |
|
| Bay Area | | 11 |
| | 2,169 |
| | 2,169 |
| | 7.8 | % | | 2,212 |
| | 2,102 |
| | 105.2 | % | | 20 |
|
| Boston | | 15 |
| | 4,689 |
| | 4,689 |
| | 8.3 | % | | 1,367 |
| | 1,944 |
| | 70.3 | % | | 32 |
|
| Chicago | | 10 |
| | 3,246 |
| | 3,246 |
| | 7.4 | % | | 1,402 |
| | 1,135 |
| | 123.5 | % | | 21 |
|
| Denver | | 8 |
| | 2,065 |
| | 2,026 |
| | 4.4 | % | | 1,264 |
| | 1,006 |
| | 125.6 | % | | 20 |
|
| Greater DC | | 14 |
| | 6,547 |
| | 6,519 |
| | 14.7 | % | | 1,373 |
| | 1,580 |
| | 86.9 | % | | 43 |
|
| Greater LA | | 15 |
| | 5,313 |
| | 4,662 |
| | 18.0 | % | | 2,282 |
| | 1,549 |
| | 147.3 | % | | 10 |
|
| Miami | | 5 |
| | 2,561 |
| | 2,550 |
| | 8.1 | % | | 1,985 |
| | 1,223 |
| | 162.3 | % | | 22 |
|
| Greater New York | | 18 |
| | 1,040 |
| | 1,040 |
| | 4.2 | % | | 2,991 |
| | 2,889 |
| | 103.5 | % | | 87 |
|
| Philadelphia | | 6 |
| | 3,532 |
| | 3,453 |
| | 6.8 | % | | 1,435 |
| | 1,141 |
| | 125.8 | % | | 37 |
|
| San Diego | | 12 |
| | 2,423 |
| | 2,353 |
| | 6.2 | % | | 1,451 |
| | 1,482 |
| | 97.9 | % | | 28 |
|
| Seattle | | 2 |
| | 239 |
| | 239 |
| | 0.7 | % | | 1,681 |
| | 1,247 |
| | 134.8 | % | | 1 |
|
| | | | | | | | | | | | | | | | | |
| Total Target Markets | | 124 |
| | 35,321 |
| | 34,429 |
| | 89.0 | % | | 1,650 |
| | 1,509 |
| | 109.3 | % | | 27 |
|
| | | | | | | | | | | | | | | | | |
| Other Markets [3] | | | | | | | | | | | | | | | | |
| Baltimore | | 4 |
| | 797 |
| | 797 |
| | 1.4 | % | | 1,275 |
| | 1,120 |
| | 113.8 | % | | 41 |
|
| Nashville | | 3 |
| | 764 |
| | 764 |
| | 1.4 | % | | 1,139 |
| | 849 |
| | 134.2 | % | | 22 |
|
| Norfolk - Richmond | | 5 |
| | 1,487 |
| | 1,408 |
| | 2.2 | % | | 969 |
| | 920 |
| | 105.3 | % | | 25 |
|
| Other Markets | | 7 |
| | 3,056 |
| | 3,056 |
| | 6.0 | % | | 1,260 |
| | 1,111 |
| | 113.4 | % | | 34 |
|
| | | | | | | | | | | | | | | | | |
| Total Other Markets | | 19 |
| | 6,104 |
| | 6,025 |
| | 11.0 | % | | 1,178 |
| | 1,034 |
| | 113.9 | % | | 32 |
|
| | | | | | | | | | | | | | | | | |
| Grand Total | | 143 |
| | 41,425 |
| | 40,454 |
| | 100.0 | % | | $ | 1,578 |
| | $ | 1,437 |
| | 109.8 | % | | 28 |
|
| | | | | | | | | | | | | | | | | |
| [1] Represents rents after concessions and vacancy loss, divided by Effective Units. Does not include other rental income. |
| [2] 2Q 2015 per REIS | | | | | | | | | | | | | | |
| [3] In third quarter 2015, Aimco condensed the markets presented in this schedule to reflect its focus on 12 target markets, which markets were discussed at Aimco's Investor and Analyst Day in October 2015. Compared to prior quarters, the following changes were made: the combination of the East Bay, San Jose and San Francisco markets into a single Bay Area market; the combination of the Los Angeles and Orange County markets into a Greater LA market; the combination of Manhattan and Suburban New York - New Jersey into the Greater New York market; the renaming of Washington - No. Va - MD as the Greater DC market; and the removal of Phoenix as a Target Market. As part of these changes, one of the properties previously included in the Suburban New York - New Jersey market was reclassified into Other Markets.
|
|
|
|
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Supplemental Schedule 8 |
|
Apartment Community Disposition and Acquisition Activity |
(dollars in millions, except average revenue per home) (unaudited) |
| | | | | | | | | | | | | | | | | | | | | | |
Year-to-Date 2015 Dispositions |
| | | | | | | | | | | | | | | | | | | | | | |
| | Apartment Communities | | Number of Homes | | Weighted Average Ownership | | Gross Proceeds | | NOI Cap Rate [1] | | Free Cash Flow Cap Rate [1] | | Property Debt | | Net Sales Proceeds [2] | | Aimco Gross Proceeds | | Aimco Net Proceeds | | Average Revenue per Home |
Conventional | | 5 |
| | 2,633 |
| | 95% | | $ | 244.2 |
| | 6.7 | % | | 5.4 | % | | $ | 88.7 |
| | $ | 129.5 |
| | $ | 230.2 |
| | $ | 128.7 |
| | $ | 1,004 |
|
Affordable | | 3 |
| | 258 |
| | 27% | | 13.5 |
| | 3.8 | % | | 2.7 | % | | 6.7 |
| | 6.3 |
| | 9.6 |
| | 3.8 |
| | 951 |
|
Total Dispositions | | 8 |
| | 2,891 |
| | 89% | | $ | 257.7 |
| | 6.6 | % | | 5.3 | % | | $ | 95.4 |
| | $ | 135.8 |
| | $ | 239.8 |
| | $ | 132.5 |
| | $ | 1,002 |
|
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
[1] Refer to the Glossary for definitions of NOI Cap Rate and Free Cash Flow Cap Rate. Conventional Apartment Communities sold during 2015 are primarily outside of Aimco's target markets or in less |
desirable locations within Aimco's target markets, including Garden Grove, CA, Cypress, CA, Englewood, CO, Towson, MD, and Wyoming, MI, and had average revenues per apartment home |
significantly below that of Aimco's retained portfolio. Accordingly, Aimco believes the NOI Cap Rates and Free Cash Flow Cap Rates for Conventional Apartment Communities sold during 2015 are not |
indicative of those for Aimco's retained portfolio. |
[2] Net Sales Proceeds are after repayment of existing debt, net working capital settlements, payment of transaction costs and debt prepayment penalties, if applicable. |
| | | | | | | | | | | | | | | | | | | | | | |
Year-to-Date 2015 Acquisitions |
| | | | | | | | | | | | | | | | | | | | |
Apartment Community Name | | Location | | Month Acquired | | Apartment Homes | | Purchase Price | | Average Revenue Per Apartment Home (At Acquisition) | | | | | | | | |
Mezzo | | Atlanta, GA | | March | | 94 |
| | $ | 38.3 |
| | | | $ | 3,021 |
| | | | | | | | |
Axiom Apartment Homes | | Cambridge, MA | | April | | 115 |
| | 63.0 |
| | | | n/a |
| [3] | | | | | | | |
Vivo | | Cambridge, MA | | June | | 91 |
| | 27.9 |
| | | | n/a |
| [4] | | | | | | | |
Total Acquisitions | | | |
| | 300 |
| | $ | 129.2 |
| | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
[3] Aimco acquired this community at the completion of construction and began leasing up the six-story building during the second quarter. As of September 30, 2015, 77% of the 115 apartment homes were |
occupied. Upon achievement of occupancy stabilization, revenues per apartment home are expected to average $3,550. |
[4] Vivo was formerly known as 270 on Third. Aimco acquired Vivo with construction-in-progress and construction of the apartment homes was completed during the third quarter. Upon stabilization, revenues |
per apartment home are expected to average $2,600. Refer to Schedule 10 for more information about the development. |
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
Supplemental Schedule 9 | | | | | | | | | | | | | |
| | | | | | | | | | | | | |
Capital Additions | | | | | | | | | | | | | |
(in thousands, except per apartment home data) (unaudited) | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
Aimco classifies capital additions as Capital Replacements (“CR”), Capital Improvements (“CI”), Property Upgrades, Redevelopment, Development or Casualty. Recurring capital additions are apportioned between CR and CI based on the useful life of the item under consideration and the period over which Aimco has owned the item. Under this method of classification, CR represents the portion of the item consumed during Aimco’s ownership of the item, while CI represents the portion of the item that was consumed prior to Aimco’s ownership. See the Glossary for further descriptions. | |
| | | | | | | | | | | | | |
| | Three Months Ended September 30, 2015 | | Nine Months Ended September 30, 2015 | |
| | Conventional | | Affordable | | Total | | Conventional | | Affordable | | Total | |
Capital Additions | | | | | | | | | | | | | |
Capital Replacements | | | | | | | | | | | | | |
Buildings and grounds | | $ | 7,039 |
| | $ | 1,239 |
| | $ | 8,278 |
| | $ | 20,200 |
| | $ | 3,245 |
| | $ | 23,445 |
| |
Turnover capital additions | | 2,900 |
| | 248 |
| | 3,148 |
| | 6,590 |
| | 705 |
| | 7,295 |
| |
Capitalized site payroll and indirect costs | | 943 |
| | 32 |
| | 975 |
| | 2,646 |
| | 99 |
| | 2,745 |
| |
Capital Replacements | | 10,882 |
| | 1,519 |
| | 12,401 |
| | 29,436 |
| | 4,049 |
| | 33,485 |
| |
Capital Improvements | | 4,589 |
| | 316 |
| | 4,905 |
| | 11,808 |
| | 811 |
| | 12,619 |
| |
Property Upgrades | | 15,064 |
| | 45 |
| | 15,109 |
| | 34,500 |
| | 101 |
| | 34,601 |
| |
Redevelopment | | 29,892 |
| | — |
| | 29,892 |
| | 98,048 |
| | — |
| | 98,048 |
| |
Development | | 40,312 |
| | — |
| | 40,312 |
| | 80,366 |
| | — |
| | 80,366 |
| |
Casualty | | 1,195 |
| | 120 |
| | 1,315 |
| | 3,751 |
| | 1,493 |
| | 5,244 |
| |
Total Capital Additions [1] | | $ | 101,934 |
| | $ | 2,000 |
| | $ | 103,934 |
| | $ | 257,909 |
| | $ | 6,454 |
| | $ | 264,363 |
| |
| | | | | | | | | | | | | |
Total apartment homes | | 40,962 |
| | 9,122 |
| | 50,084 |
| | 40,962 |
| | 9,122 |
| | 50,084 |
| |
Capital Replacements per apartment home | | $ | 266 |
| | $ | 167 |
| | $ | 248 |
| | $ | 719 |
| | $ | 444 |
| | $ | 669 |
| |
|
| | | | |
[1] Total Capital Additions reported above exclude $0.1 million and $0.8 million, respectively, for the three and nine months ended September 30, 2015, related to consolidated apartment communities sold or classified as held for sale at the end of the period. For the three and nine months ended September 30, 2015, Total Capital Additions include $3.3 million and $8.7 million of capitalized interest costs, respectively. |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Supplemental Schedule 10 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| Summary of Redevelopment and Development Activity | | | | | | | | | |
| Three Months Ended September 30, 2015 | | | | | | | | | |
| (dollars in millions, except per apartment home data) (unaudited) | | | | | | | | | | | | |
| | | | | | | |
| | | | | Schedule | | Incremental Monthly Revenue per Apartment Home | | | | |
| | Total Number of Apartment Homes at Completion | Estimated Net Investment at Completion | Inception-to-Date Net Investment | Construction Start | Initial Occupancy | Stabilized Occupancy | Stabilized NOI | | Rent | Other Income | Total | | Incremental Commercial Revenue | | Occupancy |
| Redevelopment | | | | | | | | | | | | | | | |
| Ocean House on Prospect | 53 |
| $ | 14.8 |
| $ | 13.7 |
| 4Q 2014 | 3Q 2015 | 1Q 2016 | 2Q 2017 | | $ | 1,410 |
| $ | 215 |
| $ | 1,625 |
| | $ | — |
| | 58 | % |
| Park Towne | 948 |
| 97.0 |
| 53.0 |
| Multiple | 3Q 2015 | 1Q 2017 | 2Q 2018 | | 430 |
| 95 |
| 525 |
| | 0.2 |
| | 71 | % |
| The Sterling | 535 |
| 49.5 |
| 42.6 |
| Multiple | Multiple | 2Q 2016 | 3Q 2017 | | 425 |
| 50 |
| 475 |
| | 0.6 |
| | 78 | % |
| Subtotal | 1,536 |
| $ | 161.3 |
| $ | 109.3 |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | Schedule | | Monthly Revenue per Apartment Home | | | | |
| | Total Number of Apartment Homes at Completion | Estimated Net Investment at Completion | Inception-to-Date Net Investment | Construction Start | Initial Occupancy | Stabilized Occupancy | Stabilized NOI | | Rent | Other Income | Total | | Commercial Revenue | | Occupancy |
| New Development | | | | | | | | | | | | | | |
| One Canal Street | 310 |
| $ | 190.0 |
| $ | 132.3 |
| 4Q 2013 | 1Q 2016 | 2Q 2017 | 3Q 2018 | | $ | 3,450 |
| $ | 415 |
| $ | 3,865 |
| | $ | 1.1 |
| | n/a |
|
| Vivo (previously 270 on Third) | 91 |
| 45.0 |
| 38.8 |
| n/a | 4Q 2015 | 3Q 2016 | 4Q 2017 | | 2,475 |
| 125 |
| 2,600 |
| | 0.3 |
| | n/a |
|
| Subtotal | 401 |
| $ | 235.0 |
| $ | 171.1 |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| Grand Total | 1,937 |
| $ | 396.3 |
| $ | 280.4 |
| | | | | | | | | | | | |
| | | | | | |
| | | | | | | | | | | | | | | | |
| Weighted Average Projected NOI as a % of Estimated Net Investment (Unescalated Rents) | 6.0 | % | | | | | | | | | | |
| | | | | | |
| Refer to the following pages for Terms and Definitions, as well as a Summary of Redevelopment and Development Communities. Note that Incremental Monthly Revenue per Apartment Home for phased redevelopment communities is computed based on the incremental revenues for the entire community, divided by the total number of apartment homes, including those not yet redeveloped. Refer to the Summary of Redevelopment and Development Communities for information regarding rent achievement on pre-redevelopment and post-redevelopment apartment homes. |
|
| |
|
| | | | | | | | | | | | | | | | |
Supplemental Schedule 10 (continued) | | | | | | | | | | | | | | |
Summary of Redevelopment and Development Activity | | | | | | | | (Page 2 of 4) |
| | | |
Terms and Definitions | | | |
Estimated Net Investment at Completion - represents total estimated investment, net of tax and other credits earned by Aimco as a direct result of its redevelopment or development of the community. Total estimated investment includes all capitalized costs projected to be incurred to redevelop or develop the respective community, as determined in accordance with GAAP. Where possible, Aimco makes use of tax and other available credits to reduce its invested capital, thereby maximizing investment returns. Aimco seeks historic tax and other credits related to several other communities in its redevelopment pipeline, which, if successful, Aimco will include in the net estimated investment. |
Stabilized Occupancy - period in which Aimco expects to achieve targeted physical occupancy, generally greater than 90%. |
Stabilized NOI - period in which Aimco expects to achieve stabilized rents and operating costs, generally five quarters after Stabilized Occupancy. |
Incremental Monthly Revenue per Apartment Home - represents, on a per-apartment home basis, the sum of the amounts by which rents and other rental income for an entire community are projected to increase as a result of the redevelopment of all or a part of the community. Projections of stabilized revenues per apartment home are based on management's judgment and take into consideration factors including but not limited to: current rent and other rental income expectations; current market rents; and rental achievement to date. Aimco expects to update its projections at least annually to reflect changes in market rents and rental rate achievement. These projections were last updated in third quarter 2015. |
Incremental Commercial Revenue - represents the projected incremental annual revenue contribution from commercial rents attributed to the redevelopment of commercial space. |
Occupancy - for Park Towne Place and The Sterling, which are phased redevelopments, represents third quarter 2015 average daily occupancy across the entire community, which includes redeveloped apartment homes, apartment homes under redevelopment, and apartment homes not yet redeveloped. For Ocean House on Prospect, which was de-leased in order to accommodate the redevelopment, and communities under development, represents physical occupancy as of quarter-end. |
Monthly Revenue per Apartment Home - represents the sum of projected rents and other rental income on a per apartment home basis. Projections are based on management's judgment and take into consideration factors including but not limited to: current rent and other rental income expectations; current market rents; and rental achievement to date. Aimco expects to update its projections at least annually to reflect changes in market rents and rental rate achievement. These projections were last updated in third quarter 2015. |
Commercial Revenue - represents the projected annual revenue contribution from commercial rents attributed to the development of commercial space. |
|
| |
Supplemental Schedule 10 (Continued) | |
| |
Summary of Redevelopment and Development Communities | (Page 3 of 4) |
|
| |
Community | Project Summary |
Ocean House on Prospect La Jolla, CA
| The redevelopment of Ocean House includes renovation of all apartment homes, common areas, exteriors and amenities. Construction was substantially complete at the end of third quarter 2015. Upon NOI stabilization, Aimco expects Monthly Revenue per Apartment Home to average approximately $4,600, which represents an incremental increase as a result of the redevelopment of approximately $1,625, or 56%. Rent achievement to date is in excess of Aimco's underwriting. |
Park Towne Place Philadelphia, PA
| This redevelopment includes significant renovation of existing commercial space, upgrading common areas and amenities, and the phased redevelopment of apartment homes. In the fourth quarter 2014, Aimco began the redevelopment of the commercial space, common areas and amenities, and the apartment homes in the South Tower, one of the four residential towers that comprise the community. The estimated net investment for this first phase of redevelopment of $60 million, reflecting a gross investment of $71 million, reduced by $11 million of historic tax credits, is unchanged from previous reports. At the end of the third quarter, redevelopment of 78% of the 229 apartment homes in the South Tower was complete and rent achievement to date is in excess of Aimco's underwriting. Redevelopment of the commercial space and amenities is expected to be complete in the fourth quarter 2015.
Based on the success of the lease-up pace and pricing of the apartment homes in the South Tower, Aimco recently approved the redevelopment of the East Tower containing 245 apartment homes upon completion. The estimated net investment for the redevelopment of the East Tower is approximately $37 million, reflecting an estimated gross investment of $45.5 million reduced by approximately $8.5 million of historic tax credits. In order to facilitate the extensive construction activity, Aimco began de-leasing the East Tower in fourth quarter 2015.
In total, 474 apartment homes at Park Towne Place have been approved for redevelopment. Upon NOI stabilization, Aimco expects Monthly Revenue per Apartment Home for these redeveloped apartment homes to average approximately $2,640, which represents an incremental increase as a result of redevelopment of approximately $950, or 56%.
As Aimco continues to evaluate the success of the project and other investment alternatives, Aimco may continue to redevelop additional apartment homes at the property. The entire cost for all homes and could be between $148 and $160 million, reflecting a gross investment of $180 to $195 million reduced by $32 to $35 million of historic tax credits.
|
The Sterling Philadelphia, PA
| This redevelopment includes significant renovation of existing commercial space, upgrading common areas, and the phased redevelopment of apartment homes. Renovation of the common areas and commercial space was completed in second quarter 2015, at a cost consistent with underwriting. At the end of the third quarter, 70% of the 279 apartment homes approved for redevelopment were complete, at a cost consistent with underwriting. Upon NOI stabilization, Aimco expects Monthly Revenue per Apartment Home for the redeveloped apartment homes to average approximately $2,830, which represents an incremental increase as a result of redevelopment of approximately $815, or 40%.
Depending on the success of the approved redevelopment and other investment alternatives, Aimco may continue to redevelop additional apartment homes at The Sterling. Should Aimco elect to redevelop all 535 apartment homes, the total investment, including the work described above, could be between $70 and $80 million over the next several years. |
One Canal Street Boston, MA | Aimco plans to invest $190 million in the development of a 12-story building at One Canal Street in the historic Bulfinch Triangle neighborhood of Boston’s West End. Located near the Boston Garden, one block from North Station and adjacent to the historic North End, the site enjoys excellent access to public transit, the Government Center, Financial District, and Massachusetts General Hospital employment centers, as well as the dining, recreation, and shopping amenities of its urban core location. The building will include 310 apartment homes and 22,000 square feet of commercial space. The investment in One Canal Street has been and will be funded in part by a $114.0 million non-recourse property loan, of which $48.5 million was available to draw at September 30, 2015.
Construction was on track at the end of third quarter 2015, and Aimco remains on plan for initial occupancy in first quarter 2016. |
|
| |
Supplemental Schedule 10 (Continued) | |
| |
Summary of Redevelopment and Development Communities | (Page 4 of 4) |
|
| |
Community | Project Summary |
Vivo Apartment Homes Cambridge, MA | During second quarter 2015, Aimco acquired Vivo Apartment Homes (formerly known as 270 on Third), an eight-story, 91-apartment home community under construction at the time of acquisition near Kendall Square in Cambridge, Massachusetts. Vivo is in a location contiguous to a large life science complex now under construction, the completion of which is planned for late spring or early summer 2016.
Construction related to the apartment homes was completed during the third quarter 2015, and construction of the community's amenities is expected to be complete during the fourth quarter. |
GLOSSARY AND RECONCILIATIONS OF NON-GAAP FINANCIAL AND OPERATING MEASURES
This Earnings Release and Supplemental Information include certain financial and operating measures used by Aimco management that are not calculated in accordance with accounting principles generally accepted in the United States, or GAAP. Aimco's definitions and calculations of these non-GAAP financial and operating measures and other terms may differ from the definitions and methodologies used by other REITs and, accordingly, may not be comparable. These non-GAAP financial and operating measures should not be considered an alternative to GAAP net income or any other GAAP measurement of performance and should not be considered an alternative measure of liquidity.
ACQUISITION APARTMENT COMMUNITIES: Apartment Communities acquired since January 1, 2014.
AFFORDABLE APARTMENT COMMUNITIES: Affordable Apartment Communities benefit from governmental programs intended to provide housing to people with low or moderate incomes. These programs, which are usually administered by the U.S. Department of Housing and Urban Development (HUD) or state housing finance agencies, typically provide mortgage insurance, favorable financing terms, tax credits, or rental assistance payments to the owners of the communities. Under these programs, rent adjustments are made in accordance with property-specific contracts between Aimco and HUD, with rent increases generally based on an adjustment factor set by HUD annually.
AIMCO OP: AIMCO Properties, L.P., a Delaware limited partnership, is the operating partnership in Aimco's UPREIT structure. Aimco owns approximately 95% of the common partnership units of the Aimco OP.
AIMCO PROPORTIONATE FINANCIAL INFORMATION: Non-GAAP measures representing Aimco's share of financial information discussed in this Earnings Release and Supplemental Information. Aimco's proportionate share of financial information includes Aimco's share of unconsolidated real estate partnerships and excludes noncontrolling interests in consolidated real estate partnerships. Proportionate reporting benefits the users of Aimco's financial information by providing the amount of revenues, expenses, assets and liabilities attributable only to Aimco stockholders. Aimco also refers to this measure as "Aimco's Share" of financial information. See Supplemental Schedules 2, 4 and 5 for reconciliation of Aimco's proportionate share of financial results to Aimco's consolidated financial statements.
AVERAGE AGE OF APARTMENT COMMUNITIES: Calculated by Aimco on a property-by-property basis based on the year the community was originally built, adjusted for redevelopment and/or other major capital improvements that effectively reduce the age of the community. Such investments include construction of new buildings and/or amenities, replacement or modernization of mechanical, plumbing and electrical systems, and other investments that are consequential in nature. Portfolio average age is calculated on the basis of investment dollars. Market and portfolio Average Age of Apartment Communities is calculated on the basis of investment value.
CAPITAL ADDITIONS DEFINITIONS
CAPITAL IMPROVEMENTS (CI): CI includes all non-Redevelopment capital additions that are made to enhance the value, profitability or useful life of an asset from its original purchase condition.
CAPITAL REPLACEMENTS (CR): Unlike CI, CR does not increase the useful life of an asset from its original purchase condition. CR represents the portion of capital additions that are deemed to replace the consumed portion of acquired capital assets. CR is deducted in the calculation of AFFO.
CASUALTY CAPITAL ADDITIONS: Casualty capital additions represent capitalized costs incurred in connection with the restoration of an asset after a casualty event such as a hurricane, tornado or flood.
PROPERTY UPGRADES: Property Upgrades may include kitchen and bath remodeling; energy conservation projects; and investments in longer-lived materials designed to reduce turnover costs, such as simulated wood flooring and granite countertops. Property Upgrades differ from Redevelopment Additions in that they are generally lesser in scope and do not significantly disrupt property operations.
REDEVELOPMENT ADDITIONS: Redevelopment additions represent capital additions intended to enhance the value of the apartment community through the ability to generate higher average rental rates. Redevelopment additions may include costs related to entitlement, which enhance the value of a community through increased density, and costs related to renovation of exteriors, common areas or apartment homes.
CONVENTIONAL APARTMENT COMMUNITIES: Conventional Apartment Communities represent Aimco's portfolio of market-rate apartment communities. Aimco's portfolio strategy seeks predictable rent growth from a portfolio of "A", "B" and "C+" quality Conventional Apartment Communities, averaging "B/B+" in quality, and diversified among the largest coastal and job growth markets in the United States, as measured by apartment value.
DEBT RATIO DEFINITIONS
ADJUSTED INTEREST EXPENSE: Adjusted Interest Expense represents Aimco's proportionate share of interest expense less (i) prepayment penalties and amortization of deferred financing costs and (ii) the amount of interest income recognized by Aimco related to its investment in the subordinated tranches in a securitization trust holding primarily Aimco property debt.
DEBT TO EBITDA RATIO: The ratio of (a) Aimco's proportionate share of debt net of Aimco's proportionate share of cash and restricted cash and Aimco's investment in the subordinated tranches in a securitization trust holding primarily Aimco property debt to (b) Proportionate EBITDA.
DEBT AND PREFERRED EQUITY TO EBITDA RATIO: The ratio of (a) Aimco's proportionate share of debt net of Aimco's proportionate share of cash and restricted cash and Aimco's investment in the subordinated tranches in a securitization trust holding primarily Aimco property debt, plus Aimco's preferred stock and the preferred units of the Aimco OP to (b) Proportionate EBITDA.
DEBT SERVICE COVERAGE RATIO: As defined in Aimco's credit agreement, the ratio of (a) Earnings Before Interest, Taxes, Depreciation and Amortization, reduced by a $350 per apartment home capital expenditure allowance (which Aimco refers to as "Compliance EBITDA"), to (b) debt service, which represents the sum of (i) Aimco's proportionate share of interest expense (excluding prepayment penalties and amortization of deferred financing costs) and (ii) debt amortization, for the four fiscal quarters preceding the date of calculation.
EBITDA TO INTEREST RATIO: The ratio of (a) Proportionate EBITDA to (b) Adjusted Interest Expense.
EBITDA TO INTEREST AND PREFERRED DIVIDENDS RATIO: The ratio of (a) Proportionate EBITDA to (b) the sum of Adjusted Interest Expense and Preferred Dividends.
FIXED CHARGE COVERAGE RATIO: As defined by Aimco's credit agreement, the ratio of (a) Compliance EBITDA to (b) fixed charges, which represent the sum of (i) Aimco's proportionate share of interest expense (excluding prepayment penalties and amortization of deferred financing costs), (ii) debt amortization and (iii) Preferred Dividends, for the four fiscal quarters preceding the date of calculation.
PREFERRED DIVIDENDS: Preferred dividends include dividends paid with respect to Aimco's Preferred Stock and the Aimco OP Preferred Partnership Units.
PROPORTIONATE EARNINGS BEFORE INTEREST, TAXES, DEPRECIATION AND AMORTIZATION (PROPORTIONATE EBITDA): Proportionate EBITDA is computed by adding to Aimco's Pro forma FFO (a) Aimco's proportionate share of interest expense, taxes, depreciation and amortization related to non-real estate assets, non-cash stock compensation expense and (b) Preferred Dividends.
DEFERRED TAX CREDIT INCOME: Deferred income includes $24.6 million of unamortized cash contributions received by Aimco in exchange for the allocation of tax credits and related tax benefits to investors in tax credit arrangements. These cash contributions are deferred upon receipt and amortized into earnings in future periods as Aimco delivers the tax credits and related benefits to the investors. Under existing tax credit agreements, Aimco will receive additional cash contributions of $22.9 million, of which $2.6 million will be received during the remainder of 2015, and, on average, $5.0 million will be received each year from 2016 through 2019.
|
| | | | | | | |
| (in thousands) (unaudited) | | |
| | | | | September 30, 2015 |
| Deferred tax credit income balance | | $ | 24,585 |
|
| Cash contributions to be received in the future | | 22,947 |
|
| Total to be amortized | | $ | 47,532 |
|
|
| | | | | | | | | | | | | |
| | | Revenue | | Expense | | Projected Income |
| 2015 4Q | | $ | 5,939 |
| | $ | (396 | ) | | $ | 5,543 |
|
| 2016 | | 18,236 |
| | (1,398 | ) | | 16,838 |
|
| 2017 | | 14,375 |
| | (1,163 | ) | | 13,212 |
|
| 2018 | | 6,879 |
| | (674 | ) | | 6,205 |
|
| 2019 | | 4,255 |
| | (528 | ) | | 3,727 |
|
| Thereafter | | 7,064 |
| | (5,057 | ) | | 2,007 |
|
| Total | | $ | 56,748 |
| | $ | (9,216 | ) | | $ | 47,532 |
|
EFFECTIVE APARTMENT HOMES: The number of actual apartment homes multiplied by Aimco's ownership interest in the apartment community as of the end of the current period. Effective Apartment Homes may be used to analyze Aimco's proportionate financial measures on a per-home basis.
FUNDS FROM OPERATIONS (FFO): FFO is a commonly used measure of REIT performance, which the National Association of Real Estate Investment Trusts (NAREIT) defines as net income, computed in accordance with GAAP, excluding gains from sales of, and impairment losses recognized with respect to, depreciable property, plus depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures. Aimco computes FFO for all periods presented in accordance with the guidance set forth by NAREIT.
In addition to FFO, Aimco uses PRO FORMA FUNDS FROM OPERATIONS (Pro forma FFO) and ADJUSTED FUNDS FROM OPERATIONS (AFFO) to measure performance. Pro forma FFO represents FFO as defined above, excluding preferred equity redemption related amounts (adjusted for noncontrolling interests). Preferred equity redemption related amounts (gains or losses) are items that periodically affect Aimco's operating results. Aimco excludes preferred equity redemption related amounts (gains or losses) from Pro forma FFO because such amounts are not representative of operating performance. AFFO represents Pro forma FFO reduced by Capital Replacements (also adjusted for noncontrolling interests).
FFO, Pro forma FFO and AFFO are helpful to investors in understanding Aimco's performance because they capture features particular to real estate performance by recognizing that real estate generally appreciates over time or maintains residual value to a much greater extent than other capital assets such as machinery, computers or other personal property. There can be no assurance that Aimco's method for computing FFO, Pro forma FFO or AFFO is comparable with that of other real estate investment trusts.
FREE CASH FLOW CAP RATE: Free Cash Flow Cap Rate represents the NOI cap rate, adjusted for assumed Capital Replacements spending of $1,200 per apartment home.
MONEY-WEIGHTED AVERAGE INTEREST RATE: Money-Weighted Average Interest Rate represents the weighted average interest rate on Aimco’s fixed and floating rate property debt, which takes into account the timing of amortization and maturities. This rate is calculated by Aimco based on the unpaid principal balance as of September 30, 2015, and all contractual debt service payments associated with each of its fixed and floating rate property loans. The
Money-Weighted Average Interest Rate can be compared to market interest rates to estimate the difference between the book value of Aimco’s fixed and floating rate property debt and the market value of such debt.
NEW LEASE AND RENEWAL RATES: Aimco measures changes in rental rates by comparing, on a lease-by-lease basis, the rate on a newly executed lease to the rate on the expiring lease for that same apartment. Newly executed leases are classified as either a new lease, where a vacant apartment is leased to a new customer, or a renewal of an existing lease.
NET OPERATING INCOME (NOI) CAP RATE: NOI Cap Rate is calculated based on Aimco's share of the trailing twelve month prior to sale proportionate property NOI, less a 3.0% management fee, divided by Aimco gross proceeds.
OTHER AFFORDABLE APARTMENT COMMUNITIES: Affordable Apartment Communities that do not meet the Same Store Apartment Community definition.
OTHER CONVENTIONAL APARTMENT COMMUNITIES: Conventional Apartment Communities that do not meet the Same Store Apartment Community definition because they have significant rent control restrictions or have not reached and/or maintained a stabilized level of occupancy, often due to a casualty event, or are expected to be sold within the next 12 months. Results of operations of properties that are not multi-family, such as fitness centers, are included in the operating results of Other Conventional Apartment Communities.
OTHER EXPENSES, NET: Other expenses, net includes franchise taxes, risk management activities related to our unconsolidated partnerships, certain other corporate expenses and expenses specifically related to Aimco's administration of its real estate partnerships, for example, services such as audit, tax and legal.
PROPERTY NET OPERATING INCOME (NOI): NOI is defined by Aimco as total property rental and other property revenues less direct property operating expenses, including real estate taxes. NOI does not include: property management revenues, primarily from affiliates; casualties; property management expenses; depreciation; or interest expense. NOI is helpful because it helps both investors and management to understand the operating performance of real estate excluding costs associated with decisions about acquisition pricing, overhead allocations and financing arrangements. NOI is considered by many in the real estate industry to be a useful measure for determining the value of real estate. Reconciliations of NOI as presented in this Earnings Release and Supplemental Information to Aimco's consolidated GAAP amounts are provided on the following pages.
|
| | | | | | | | | | | | | | | | | | | | |
Reconciliation of GAAP to Supplemental Schedule 6(a) Proportionate Conventional Same Store NOI Amounts |
(in thousands) (unaudited) | | | | | | | | |
| | Three Months Ended September 30, 2015 |
| | Consolidated Amounts | | Noncontrolling Interests | | Proportionate Amount | | Ownership Adjustments | | Proportionate Property Amount |
Conventional Same Store: | | | | | | | | | | |
Rental and other property revenues | | $ | 172,461 |
| | $ | (7,289 | ) | | $ | 165,172 |
| | $ | (309 | ) | | $ | 164,863 |
|
Property operating expenses | | 54,938 |
| | (2,295 | ) | | 52,643 |
| | 97 |
| | 52,740 |
|
Property NOI | | $ | 117,523 |
| | $ | (4,994 | ) | | $ | 112,529 |
| | $ | (406 | ) | | $ | 112,123 |
|
|
| | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, 2014 |
| | Consolidated Amounts | | Noncontrolling Interests | | Proportionate Amount | | Ownership Adjustments | | Proportionate Property Amount |
Conventional Same Store: | | | | | | | | | | |
Rental and other property revenues | | $ | 165,160 |
| | $ | (6,874 | ) | | $ | 158,286 |
| | $ | (184 | ) | | $ | 158,102 |
|
Property operating expenses | | 54,008 |
| | (2,351 | ) | | 51,657 |
| | 82 |
| | 51,739 |
|
Property NOI | | $ | 111,152 |
| | $ | (4,523 | ) | | $ | 106,629 |
| | $ | (266 | ) | | $ | 106,363 |
|
|
| | | | | | | | | | | | | | | | | | | | |
Reconciliation of GAAP to Supplemental Schedule 6(b) Proportionate Conventional Same Store NOI Amounts |
(in thousands) (unaudited) | | | | | | | | | | |
| | Three Months Ended June 30, 2015 |
| | Consolidated Amounts | | Noncontrolling Interests | | Proportionate Amount | | Ownership Adjustments | | Proportionate Property Amount |
Conventional Same Store: | | | | | | | | | | |
Rental and other property revenues | | $ | 170,529 |
| | $ | (7,100 | ) | | $ | 163,429 |
| | $ | (308 | ) | | $ | 163,121 |
|
Property operating expenses | | 52,816 |
| | (2,231 | ) | | 50,585 |
| | 108 |
| | 50,693 |
|
Property NOI | | $ | 117,713 |
| | $ | (4,869 | ) | | $ | 112,844 |
| | $ | (416 | ) | | $ | 112,428 |
|
|
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | |
Reconciliation of GAAP to Supplemental Schedule 6(c) Proportionate Conventional Same Store NOI Amounts |
(in thousands) (unaudited) | | | | | | | | |
| | Nine Months Ended September 30, 2015 |
| | Consolidated Amounts | | Noncontrolling Interests | | Proportionate Amount | | Ownership Adjustments | | Proportionate Property Amount |
Conventional Same Store: | | | | | | | | | | |
Rental and other property revenues | | $ | 511,292 |
| | $ | (21,365 | ) | | $ | 489,927 |
| | $ | (914 | ) | | $ | 489,013 |
|
Property operating expenses | | 162,794 |
| | (6,888 | ) | | 155,906 |
| | 300 |
| | 156,206 |
|
Property NOI | | $ | 348,498 |
| | $ | (14,477 | ) | | $ | 334,021 |
| | $ | (1,214 | ) | | $ | 332,807 |
|
|
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | |
| | Nine Months Ended September 30, 2014 |
| | Consolidated Amounts | | Noncontrolling Interests | | Proportionate Amount | | Ownership Adjustments | | Proportionate Property Amount |
Conventional Same Store: | | | | | | | | | | |
Rental and other property revenues | | $ | 488,699 |
| | $ | (20,343 | ) | | $ | 468,356 |
| | $ | (535 | ) | | $ | 467,821 |
|
Property operating expenses | | 160,594 |
| | (6,950 | ) | | 153,644 |
| | 431 |
| | 154,075 |
|
Property NOI | | $ | 328,105 |
| | $ | (13,393 | ) | | $ | 314,712 |
| | $ | (966 | ) | | $ | 313,746 |
|
REDEVELOPMENT AND DEVELOPMENT APARTMENT COMMUNITIES: Communities currently under construction and those previously under construction but had not yet achieved stabilized operations as of January 1, 2014.
SAME STORE APARTMENT COMMUNITIES: Same Store apartment communities are those that (a) are managed by Aimco, (b) have reached and maintained a stabilized level of occupancy as of January 1, 2014, and (c) are not expected to be sold within 12 months. Same Store apartment communities are classified as either Conventional or Affordable. Affordable Same Store apartment communities exclude those that are not subject to tax credit agreements, or have not reached and/or maintained a stabilized level of occupancy, often due to a casualty event.
SOLD AND HELD FOR SALE APARTMENT COMMUNITIES: Apartment communities either sold during the period or classified as held for sale at the end of the period. Results of operations and any gain or loss on sales of these apartment communities are included in continuing operations in Aimco's consolidated income statements. For purposes of highlighting results of operations related to Aimco's retained portfolio, results for Sold and Held For Sale Apartment Communities are excluded from Net Real Estate Operations and shown separately on a net basis in Aimco's Proportionate FFO presentation found in Supplemental Schedule 2.